JLH.L
John Lewis of Hungerford PLC
Price:  
1.35 
GBP
Volume:  
448,515.00
United Kingdom | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JLH.L WACC - Weighted Average Cost of Capital

The WACC of John Lewis of Hungerford PLC (JLH.L) is 9.1%.

The Cost of Equity of John Lewis of Hungerford PLC (JLH.L) is 9.35%.
The Cost of Debt of John Lewis of Hungerford PLC (JLH.L) is 13.05%.

Range Selected
Cost of equity 8.00% - 10.70% 9.35%
Tax rate 23.20% - 38.30% 30.75%
Cost of debt 10.30% - 15.80% 13.05%
WACC 8.0% - 10.2% 9.1%
WACC

JLH.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.68 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.70%
Tax rate 23.20% 38.30%
Debt/Equity ratio 1.37 1.37
Cost of debt 10.30% 15.80%
After-tax WACC 8.0% 10.2%
Selected WACC 9.1%