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