NWG.L
Natwest Group PLC
Price:  
409.30 
GBP
Volume:  
15,603,238.00
United Kingdom | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NWG.L WACC - Weighted Average Cost of Capital

The WACC of Natwest Group PLC (NWG.L) is 6.2%.

The Cost of Equity of Natwest Group PLC (NWG.L) is 13.20%.
The Cost of Debt of Natwest Group PLC (NWG.L) is 5.00%.

Range Selected
Cost of equity 10.70% - 15.70% 13.20%
Tax rate 20.10% - 23.80% 21.95%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.6% - 6.7% 6.2%
WACC

NWG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.12 1.54
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.70% 15.70%
Tax rate 20.10% 23.80%
Debt/Equity ratio 3.11 3.11
Cost of debt 5.00% 5.00%
After-tax WACC 5.6% 6.7%
Selected WACC 6.2%