MACF.L
Macfarlane Group PLC
Price:  
111.00 
GBP
Volume:  
105,235.00
United Kingdom | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MACF.L WACC - Weighted Average Cost of Capital

The WACC of Macfarlane Group PLC (MACF.L) is 7.6%.

The Cost of Equity of Macfarlane Group PLC (MACF.L) is 8.65%.
The Cost of Debt of Macfarlane Group PLC (MACF.L) is 4.45%.

Range Selected
Cost of equity 6.80% - 10.50% 8.65%
Tax rate 21.50% - 23.50% 22.50%
Cost of debt 4.00% - 4.90% 4.45%
WACC 6.1% - 9.2% 7.6%
WACC

MACF.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.47 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.50%
Tax rate 21.50% 23.50%
Debt/Equity ratio 0.25 0.25
Cost of debt 4.00% 4.90%
After-tax WACC 6.1% 9.2%
Selected WACC 7.6%