KIE.L
Kier Group PLC
Price:  
153.80 
GBP
Volume:  
1,086,446.00
United Kingdom | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KIE.L WACC - Weighted Average Cost of Capital

The WACC of Kier Group PLC (KIE.L) is 6.7%.

The Cost of Equity of Kier Group PLC (KIE.L) is 13.05%.
The Cost of Debt of Kier Group PLC (KIE.L) is 5.45%.

Range Selected
Cost of equity 10.00% - 16.10% 13.05%
Tax rate 22.60% - 24.10% 23.35%
Cost of debt 4.70% - 6.20% 5.45%
WACC 5.5% - 7.9% 6.7%
WACC

KIE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.01 1.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.00% 16.10%
Tax rate 22.60% 24.10%
Debt/Equity ratio 2.53 2.53
Cost of debt 4.70% 6.20%
After-tax WACC 5.5% 7.9%
Selected WACC 6.7%