The WACC of Non-Standard Finance PLC (NSF.L) is 9.9%.
| Range | Selected | |
| Cost of equity | 326.80% - 1,684.30% | 1,005.55% |
| Tax rate | 0.20% - 0.30% | 0.25% |
| Cost of debt | 6.40% - 12.50% | 9.45% |
| WACC | 6.5% - 13.3% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 53.98 | 240.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 326.80% | 1,684.30% |
| Tax rate | 0.20% | 0.30% |
| Debt/Equity ratio | 2100.1 | 2100.1 |
| Cost of debt | 6.40% | 12.50% |
| After-tax WACC | 6.5% | 13.3% |
| Selected WACC | 9.9% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for NSF.L:
cost_of_equity (1,005.55%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (53.98) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.