PALM.L
Panther Metals Plc
Price:  
82.50 
GBP
Volume:  
61,870.00
Malaysia | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PALM.L WACC - Weighted Average Cost of Capital

The WACC of Panther Metals Plc (PALM.L) is 6.2%.

The Cost of Equity of Panther Metals Plc (PALM.L) is 6.45%.
The Cost of Debt of Panther Metals Plc (PALM.L) is 5.00%.

Range Selected
Cost of equity 5.40% - 7.50% 6.45%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.3% - 7.2% 6.2%
WACC

PALM.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.23 0.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 7.50%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.09 0.09
Cost of debt 5.00% 5.00%
After-tax WACC 5.3% 7.2%
Selected WACC 6.2%