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