NFG.L
Next 15 Group PLC
Price:  
430.00 
GBP
Volume:  
97,385.00
United Kingdom | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NFG.L WACC - Weighted Average Cost of Capital

The WACC of Next 15 Group PLC (NFG.L) is 8.6%.

The Cost of Equity of Next 15 Group PLC (NFG.L) is 9.55%.
The Cost of Debt of Next 15 Group PLC (NFG.L) is 4.30%.

Range Selected
Cost of equity 8.10% - 11.00% 9.55%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.00% - 4.60% 4.30%
WACC 7.4% - 9.9% 8.6%
WACC

NFG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.69 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 11.00%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.17 0.17
Cost of debt 4.00% 4.60%
After-tax WACC 7.4% 9.9%
Selected WACC 8.6%