The WACC of Norcros PLC (NXR.L) is 8.4%.
Range | Selected | |
Cost of equity | 7.90% - 11.80% | 9.85% |
Tax rate | 20.80% - 22.30% | 21.55% |
Cost of debt | 5.20% - 7.10% | 6.15% |
WACC | 6.8% - 10.0% | 8.4% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.65 | 0.98 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.90% | 11.80% |
Tax rate | 20.80% | 22.30% |
Debt/Equity ratio | 0.4 | 0.4 |
Cost of debt | 5.20% | 7.10% |
After-tax WACC | 6.8% | 10.0% |
Selected WACC | 8.4% | |