HSW.L
Hostelworld Group PLC
Price:  
139.00 
GBP
Volume:  
41,146.00
Ireland | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HSW.L WACC - Weighted Average Cost of Capital

The WACC of Hostelworld Group PLC (HSW.L) is 6.9%.

The Cost of Equity of Hostelworld Group PLC (HSW.L) is 7.05%.
The Cost of Debt of Hostelworld Group PLC (HSW.L) is 5.75%.

Range Selected
Cost of equity 5.00% - 9.10% 7.05%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.70% - 5.80% 5.75%
WACC 5.0% - 8.8% 6.9%
WACC

HSW.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.17 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.00% 9.10%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.05 0.05
Cost of debt 5.70% 5.80%
After-tax WACC 5.0% 8.8%
Selected WACC 6.9%