IDS.L
International Distributions Services PLC
Price:  
359.00 
GBP
Volume:  
14,197,052.00
United Kingdom | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDS.L WACC - Weighted Average Cost of Capital

The WACC of International Distributions Services PLC (IDS.L) is 8.9%.

The Cost of Equity of International Distributions Services PLC (IDS.L) is 9.70%.
The Cost of Debt of International Distributions Services PLC (IDS.L) is 9.90%.

Range Selected
Cost of equity 7.50% - 11.90% 9.70%
Tax rate 13.00% - 20.40% 16.70%
Cost of debt 4.00% - 15.80% 9.90%
WACC 5.6% - 12.2% 8.9%
WACC

IDS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.58 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 11.90%
Tax rate 13.00% 20.40%
Debt/Equity ratio 0.86 0.86
Cost of debt 4.00% 15.80%
After-tax WACC 5.6% 12.2%
Selected WACC 8.9%