The WACC of Knights Group Holdings PLC (KGH.L) is 5.1%.
Range | Selected | |
Cost of equity | 6.10% - 8.20% | 7.15% |
Tax rate | 36.40% - 45.00% | 40.70% |
Cost of debt | 4.20% - 5.20% | 4.70% |
WACC | 4.5% - 5.7% | 5.1% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.36 | 0.47 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.10% | 8.20% |
Tax rate | 36.40% | 45.00% |
Debt/Equity ratio | 0.88 | 0.88 |
Cost of debt | 4.20% | 5.20% |
After-tax WACC | 4.5% | 5.7% |
Selected WACC | 5.1% | |