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