POG.L
Petropavlovsk PLC
Price:  
1.20 
GBP
Volume:  
26,359,000.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POG.L WACC - Weighted Average Cost of Capital

The WACC of Petropavlovsk PLC (POG.L) is 7.4%.

The Cost of Equity of Petropavlovsk PLC (POG.L) is 14.25%.
The Cost of Debt of Petropavlovsk PLC (POG.L) is 8.35%.

Range Selected
Cost of equity 9.00% - 19.50% 14.25%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 7.00% - 9.70% 8.35%
WACC 5.9% - 8.8% 7.4%
WACC

POG.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 1.13 2.45
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 19.50%
Tax rate 19.00% 19.00%
Debt/Equity ratio 11.14 11.14
Cost of debt 7.00% 9.70%
After-tax WACC 5.9% 8.8%
Selected WACC 7.4%