NXT.L
Next PLC
Price:  
9,750.00 
GBP
Volume:  
1,522,555.00
United Kingdom | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NXT.L WACC - Weighted Average Cost of Capital

The WACC of Next PLC (NXT.L) is 8.8%.

The Cost of Equity of Next PLC (NXT.L) is 9.65%.
The Cost of Debt of Next PLC (NXT.L) is 4.35%.

Range Selected
Cost of equity 7.90% - 11.40% 9.65%
Tax rate 18.00% - 18.30% 18.15%
Cost of debt 4.00% - 4.70% 4.35%
WACC 7.3% - 10.3% 8.8%
WACC

NXT.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 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 11.40%
Tax rate 18.00% 18.30%
Debt/Equity ratio 0.16 0.16
Cost of debt 4.00% 4.70%
After-tax WACC 7.3% 10.3%
Selected WACC 8.8%