PHLL.L
Petershill Partners PLC
Price:  
256.00 
GBP
Volume:  
186,246.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PHLL.L WACC - Weighted Average Cost of Capital

The WACC of Petershill Partners PLC (PHLL.L) is 10.8%.

The Cost of Equity of Petershill Partners PLC (PHLL.L) is 11.55%.
The Cost of Debt of Petershill Partners PLC (PHLL.L) is 5.75%.

Range Selected
Cost of equity 10.40% - 12.70% 11.55%
Tax rate 9.20% - 12.10% 10.65%
Cost of debt 4.60% - 6.90% 5.75%
WACC 9.6% - 11.9% 10.8%
WACC

PHLL.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.07 1.11
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.40% 12.70%
Tax rate 9.20% 12.10%
Debt/Equity ratio 0.14 0.14
Cost of debt 4.60% 6.90%
After-tax WACC 9.6% 11.9%
Selected WACC 10.8%