NXR.L
Norcros PLC
Price:  
265.00 
GBP
Volume:  
69,542.00
United Kingdom | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NXR.L WACC - Weighted Average Cost of Capital

The WACC of Norcros PLC (NXR.L) is 8.4%.

The Cost of Equity of Norcros PLC (NXR.L) is 9.85%.
The Cost of Debt of Norcros PLC (NXR.L) is 6.15%.

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%
WACC

NXR.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.65 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%