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