MSLH.L
Marshalls PLC
Price:  
315.00 
GBP
Volume:  
309,151.00
United Kingdom | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSLH.L WACC - Weighted Average Cost of Capital

The WACC of Marshalls PLC (MSLH.L) is 9.6%.

The Cost of Equity of Marshalls PLC (MSLH.L) is 11.10%.
The Cost of Debt of Marshalls PLC (MSLH.L) is 7.10%.

Range Selected
Cost of equity 9.90% - 12.30% 11.10%
Tax rate 19.30% - 23.90% 21.60%
Cost of debt 5.70% - 8.50% 7.10%
WACC 8.5% - 10.7% 9.6%
WACC

MSLH.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 1.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.90% 12.30%
Tax rate 19.30% 23.90%
Debt/Equity ratio 0.37 0.37
Cost of debt 5.70% 8.50%
After-tax WACC 8.5% 10.7%
Selected WACC 9.6%