HWG.L
Harworth Group PLC
Price:  
169.50 
GBP
Volume:  
91,236.00
United Kingdom | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HWG.L WACC - Weighted Average Cost of Capital

The WACC of Harworth Group PLC (HWG.L) is 7.5%.

The Cost of Equity of Harworth Group PLC (HWG.L) is 7.75%.
The Cost of Debt of Harworth Group PLC (HWG.L) is 6.70%.

Range Selected
Cost of equity 6.80% - 8.70% 7.75%
Tax rate 19.90% - 23.10% 21.50%
Cost of debt 6.40% - 7.00% 6.70%
WACC 6.6% - 8.4% 7.5%
WACC

HWG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.47 0.54
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 8.70%
Tax rate 19.90% 23.10%
Debt/Equity ratio 0.12 0.12
Cost of debt 6.40% 7.00%
After-tax WACC 6.6% 8.4%
Selected WACC 7.5%