MRCH.L
Merchants Trust PLC
Price:  
570.00 
GBP
Volume:  
131,126.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRCH.L WACC - Weighted Average Cost of Capital

The WACC of Merchants Trust PLC (MRCH.L) is 11.0%.

The Cost of Equity of Merchants Trust PLC (MRCH.L) is 11.80%.
The Cost of Debt of Merchants Trust PLC (MRCH.L) is 4.30%.

Range Selected
Cost of equity 10.40% - 13.20% 11.80%
Tax rate 0.20% - 0.70% 0.45%
Cost of debt 4.00% - 4.60% 4.30%
WACC 9.7% - 12.2% 11.0%
WACC

MRCH.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.08 1.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.40% 13.20%
Tax rate 0.20% 0.70%
Debt/Equity ratio 0.13 0.13
Cost of debt 4.00% 4.60%
After-tax WACC 9.7% 12.2%
Selected WACC 11.0%