PERE.L
Pembridge Resources PLC
Price:  
0.23 
GBP
Volume:  
28,158,400.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PERE.L WACC - Weighted Average Cost of Capital

The WACC of Pembridge Resources PLC (PERE.L) is 5.2%.

The Cost of Equity of Pembridge Resources PLC (PERE.L) is 42.65%.
The Cost of Debt of Pembridge Resources PLC (PERE.L) is 5.00%.

Range Selected
Cost of equity 16.40% - 68.90% 42.65%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.4% - 6.0% 5.2%
WACC

PERE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 2.07 9.16
Additional risk adjustments 0.0% 0.5%
Cost of equity 16.40% 68.90%
Tax rate 19.00% 19.00%
Debt/Equity ratio 31.49 31.49
Cost of debt 5.00% 5.00%
After-tax WACC 4.4% 6.0%
Selected WACC 5.2%