NAH.L
NAHL Group PLC
Price:  
70.00 
GBP
Volume:  
111,812.00
United Kingdom | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NAH.L WACC - Weighted Average Cost of Capital

The WACC of NAHL Group PLC (NAH.L) is 7.4%.

The Cost of Equity of NAHL Group PLC (NAH.L) is 8.65%.
The Cost of Debt of NAHL Group PLC (NAH.L) is 4.75%.

Range Selected
Cost of equity 6.80% - 10.50% 8.65%
Tax rate 3.50% - 6.00% 4.75%
Cost of debt 4.00% - 5.50% 4.75%
WACC 5.9% - 8.9% 7.4%
WACC

NAH.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 3.50% 6.00%
Debt/Equity ratio 0.43 0.43
Cost of debt 4.00% 5.50%
After-tax WACC 5.9% 8.9%
Selected WACC 7.4%