PHNX.L
Phoenix Group Holdings PLC
Price:  
518.00 
GBP
Volume:  
2,347,065.00
United Kingdom | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PHNX.L WACC - Weighted Average Cost of Capital

The WACC of Phoenix Group Holdings PLC (PHNX.L) is 8.4%.

The Cost of Equity of Phoenix Group Holdings PLC (PHNX.L) is 11.80%.
The Cost of Debt of Phoenix Group Holdings PLC (PHNX.L) is 5.00%.

Range Selected
Cost of equity 9.80% - 13.80% 11.80%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.3% - 9.6% 8.4%
WACC

PHNX.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.97 1.26
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 13.80%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.77 0.77
Cost of debt 5.00% 5.00%
After-tax WACC 7.3% 9.6%
Selected WACC 8.4%