The WACC of Polymetal International PLC (POLY.L) is 6.7%.
Range | Selected | |
Cost of equity | 7.70% - 11.90% | 9.80% |
Tax rate | 19.00% - 21.60% | 20.30% |
Cost of debt | 4.40% - 5.20% | 4.80% |
WACC | 5.5% - 7.8% | 6.7% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.62 | 0.99 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.70% | 11.90% |
Tax rate | 19.00% | 21.60% |
Debt/Equity ratio | 1.1 | 1.1 |
Cost of debt | 4.40% | 5.20% |
After-tax WACC | 5.5% | 7.8% |
Selected WACC | 6.7% | |