PHI.L
Pacific Horizon Investment Trust PLC
Price:  
581.00 
GBP
Volume:  
361,100.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PHI.L WACC - Weighted Average Cost of Capital

The WACC of Pacific Horizon Investment Trust PLC (PHI.L) is 9.5%.

The Cost of Equity of Pacific Horizon Investment Trust PLC (PHI.L) is 14.70%.
The Cost of Debt of Pacific Horizon Investment Trust PLC (PHI.L) is 4.60%.

Range Selected
Cost of equity 12.20% - 17.20% 14.70%
Tax rate 3.80% - 6.40% 5.10%
Cost of debt 4.60% - 4.60% 4.60%
WACC 8.3% - 10.7% 9.5%
WACC

PHI.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.37 1.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.20% 17.20%
Tax rate 3.80% 6.40%
Debt/Equity ratio 1 1
Cost of debt 4.60% 4.60%
After-tax WACC 8.3% 10.7%
Selected WACC 9.5%