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