The WACC of Pittards PLC (PTD.L) is 5.2%.
| Range | Selected | |
| Cost of equity | 7.20% - 17.30% | 12.25% |
| Tax rate | 26.10% - 33.90% | 30.00% |
| Cost of debt | 6.00% - 7.60% | 6.80% |
| WACC | 4.6% - 5.9% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.53 | 1.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 17.30% |
| Tax rate | 26.10% | 33.90% |
| Debt/Equity ratio | 13.89 | 13.89 |
| Cost of debt | 6.00% | 7.60% |
| After-tax WACC | 4.6% | 5.9% |
| Selected WACC | 5.2% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for PTD.L:
cost_of_equity (12.25%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.53) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.