The WACC of Johnson Service Group PLC (JSG.L) is 8.2%.
Range | Selected | |
Cost of equity | 7.90% - 10.10% | 9.00% |
Tax rate | 21.40% - 25.90% | 23.65% |
Cost of debt | 5.10% - 7.60% | 6.35% |
WACC | 7.1% - 9.3% | 8.2% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.65 | 0.74 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.90% | 10.10% |
Tax rate | 21.40% | 25.90% |
Debt/Equity ratio | 0.23 | 0.23 |
Cost of debt | 5.10% | 7.60% |
After-tax WACC | 7.1% | 9.3% |
Selected WACC | 8.2% | |