PSDL.L
Phoenix Spree Deutschland Ltd
Price:  
166.00 
GBP
Volume:  
18,957.00
Jersey | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PSDL.L WACC - Weighted Average Cost of Capital

The WACC of Phoenix Spree Deutschland Ltd (PSDL.L) is 7.4%.

The Cost of Equity of Phoenix Spree Deutschland Ltd (PSDL.L) is 8.50%.
The Cost of Debt of Phoenix Spree Deutschland Ltd (PSDL.L) is 8.25%.

Range Selected
Cost of equity 7.10% - 9.90% 8.50%
Tax rate 15.10% - 18.40% 16.75%
Cost of debt 4.00% - 12.50% 8.25%
WACC 4.7% - 10.1% 7.4%
WACC

PSDL.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.52 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.90%
Tax rate 15.10% 18.40%
Debt/Equity ratio 1.76 1.76
Cost of debt 4.00% 12.50%
After-tax WACC 4.7% 10.1%
Selected WACC 7.4%