JUST.L
Just Group PLC
Price:  
161.40 
GBP
Volume:  
1,527,131.00
United Kingdom | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JUST.L WACC - Weighted Average Cost of Capital

The WACC of Just Group PLC (JUST.L) is 7.9%.

The Cost of Equity of Just Group PLC (JUST.L) is 9.55%.
The Cost of Debt of Just Group PLC (JUST.L) is 5.00%.

Range Selected
Cost of equity 8.00% - 11.10% 9.55%
Tax rate 22.50% - 25.50% 24.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.8% - 8.9% 7.9%
WACC

JUST.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.67 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 11.10%
Tax rate 22.50% 25.50%
Debt/Equity ratio 0.41 0.41
Cost of debt 5.00% 5.00%
After-tax WACC 6.8% 8.9%
Selected WACC 7.9%