PHTM.L
Photo-Me International PLC
Price:  
87.20 
GBP
Volume:  
165,588.00
United Kingdom | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PHTM.L WACC - Weighted Average Cost of Capital

The WACC of Photo-Me International PLC (PHTM.L) is 9.6%.

The Cost of Equity of Photo-Me International PLC (PHTM.L) is 10.95%.
The Cost of Debt of Photo-Me International PLC (PHTM.L) is 5.55%.

Range Selected
Cost of equity 9.10% - 12.80% 10.95%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.20% - 5.90% 5.55%
WACC 8.1% - 11.1% 9.6%
WACC

PHTM.L WACC calculation

Category Low High
Long-term bond rate 4.4% 4.9%
Equity market risk premium 6.4% 7.4%
Adjusted beta 0.73 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 12.80%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.27 0.27
Cost of debt 5.20% 5.90%
After-tax WACC 8.1% 11.1%
Selected WACC 9.6%