POLY.L
Polymetal International PLC
Price:  
215.00 
GBP
Volume:  
1,507,170.00
Cyprus | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POLY.L WACC - Weighted Average Cost of Capital

The WACC of Polymetal International PLC (POLY.L) is 6.7%.

The Cost of Equity of Polymetal International PLC (POLY.L) is 9.80%.
The Cost of Debt of Polymetal International PLC (POLY.L) is 4.80%.

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%
WACC

POLY.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.62 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%