HSV.L
HomeServe PLC
Price:  
1,198.00 
GBP
Volume:  
243,592.00
United Kingdom | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HSV.L WACC - Weighted Average Cost of Capital

The WACC of HomeServe PLC (HSV.L) is 7.0%.

The Cost of Equity of HomeServe PLC (HSV.L) is 7.70%.
The Cost of Debt of HomeServe PLC (HSV.L) is 4.45%.

Range Selected
Cost of equity 6.60% - 8.80% 7.70%
Tax rate 22.90% - 23.50% 23.20%
Cost of debt 4.00% - 4.90% 4.45%
WACC 6.1% - 8.0% 7.0%
WACC

HSV.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.44 0.55
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 8.80%
Tax rate 22.90% 23.50%
Debt/Equity ratio 0.2 0.2
Cost of debt 4.00% 4.90%
After-tax WACC 6.1% 8.0%
Selected WACC 7.0%