LDG.L
Logistics Development Group PLC
Price:  
11.25 
GBP
Volume:  
70,660.00
United Kingdom | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LDG.L WACC - Weighted Average Cost of Capital

The WACC of Logistics Development Group PLC (LDG.L) is 6.9%.

The Cost of Equity of Logistics Development Group PLC (LDG.L) is 9.80%.
The Cost of Debt of Logistics Development Group PLC (LDG.L) is 5.00%.

Range Selected
Cost of equity 8.60% - 11.00% 9.80%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.3% - 7.5% 6.9%
WACC

LDG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.78 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 11.00%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.3% 7.5%
Selected WACC 6.9%