NICL.L
Nichols PLC
Price:  
1,315.00 
GBP
Volume:  
16,936.00
United Kingdom | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NICL.L WACC - Weighted Average Cost of Capital

The WACC of Nichols PLC (NICL.L) is 9.6%.

The Cost of Equity of Nichols PLC (NICL.L) is 9.60%.
The Cost of Debt of Nichols PLC (NICL.L) is 5.00%.

Range Selected
Cost of equity 8.20% - 11.00% 9.60%
Tax rate 21.50% - 24.80% 23.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.2% - 10.9% 9.6%
WACC

NICL.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.71 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 11.00%
Tax rate 21.50% 24.80%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 8.2% 10.9%
Selected WACC 9.6%