JSG.L
Johnson Service Group PLC
Price:  
131.80 
GBP
Volume:  
708,689.00
United Kingdom | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JSG.L WACC - Weighted Average Cost of Capital

The WACC of Johnson Service Group PLC (JSG.L) is 8.2%.

The Cost of Equity of Johnson Service Group PLC (JSG.L) is 9.00%.
The Cost of Debt of Johnson Service Group PLC (JSG.L) is 6.35%.

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%
WACC

JSG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.65 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%