NBI.L
Northbridge Industrial Services PLC
Price:  
198.00 
GBP
Volume:  
32,946.00
United Kingdom | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NBI.L WACC - Weighted Average Cost of Capital

The WACC of Northbridge Industrial Services PLC (NBI.L) is 9.4%.

The Cost of Equity of Northbridge Industrial Services PLC (NBI.L) is 9.90%.
The Cost of Debt of Northbridge Industrial Services PLC (NBI.L) is 7.10%.

Range Selected
Cost of equity 8.50% - 11.30% 9.90%
Tax rate 18.40% - 26.00% 22.20%
Cost of debt 7.00% - 7.20% 7.10%
WACC 8.2% - 10.6% 9.4%
WACC

NBI.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 1.04 1.16
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 11.30%
Tax rate 18.40% 26.00%
Debt/Equity ratio 0.12 0.12
Cost of debt 7.00% 7.20%
After-tax WACC 8.2% 10.6%
Selected WACC 9.4%