PGR.L
Phoenix Global Resources PLC
Price:  
6.50 
GBP
Volume:  
52,946.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PGR.L WACC - Weighted Average Cost of Capital

The WACC of Phoenix Global Resources PLC (PGR.L) is 6.7%.

The Cost of Equity of Phoenix Global Resources PLC (PGR.L) is 10.20%.
The Cost of Debt of Phoenix Global Resources PLC (PGR.L) is 5.50%.

Range Selected
Cost of equity 8.50% - 11.90% 10.20%
Tax rate 15.20% - 15.80% 15.50%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.3% - 8.1% 6.7%
WACC

PGR.L WACC calculation

Category Low High
Long-term bond rate 3.7% 4.2%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.8 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 11.90%
Tax rate 15.20% 15.80%
Debt/Equity ratio 1.74 1.74
Cost of debt 4.00% 7.00%
After-tax WACC 5.3% 8.1%
Selected WACC 6.7%