PHE.L
Powerhouse Energy Group PLC
Price:  
1.10 
GBP
Volume:  
9,465,373.00
United Kingdom | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PHE.L WACC - Weighted Average Cost of Capital

The WACC of Powerhouse Energy Group PLC (PHE.L) is 8.1%.

The Cost of Equity of Powerhouse Energy Group PLC (PHE.L) is 8.10%.
The Cost of Debt of Powerhouse Energy Group PLC (PHE.L) is 7.00%.

Range Selected
Cost of equity 6.30% - 9.90% 8.10%
Tax rate 4.10% - 6.60% 5.35%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.3% - 9.9% 8.1%
WACC

PHE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.39 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 9.90%
Tax rate 4.10% 6.60%
Debt/Equity ratio 0 0
Cost of debt 7.00% 7.00%
After-tax WACC 6.3% 9.9%
Selected WACC 8.1%