MGAM.L
Morgan Advanced Materials PLC
Price:  
269.00 
GBP
Volume:  
279,735.00
United Kingdom | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MGAM.L WACC - Weighted Average Cost of Capital

The WACC of Morgan Advanced Materials PLC (MGAM.L) is 8.8%.

The Cost of Equity of Morgan Advanced Materials PLC (MGAM.L) is 11.45%.
The Cost of Debt of Morgan Advanced Materials PLC (MGAM.L) is 4.55%.

Range Selected
Cost of equity 9.90% - 13.00% 11.45%
Tax rate 27.30% - 27.80% 27.55%
Cost of debt 4.00% - 5.10% 4.55%
WACC 7.7% - 10.0% 8.8%
WACC

MGAM.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.99 1.15
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.90% 13.00%
Tax rate 27.30% 27.80%
Debt/Equity ratio 0.47 0.47
Cost of debt 4.00% 5.10%
After-tax WACC 7.7% 10.0%
Selected WACC 8.8%