RIV.L
River and Mercantile Group PLC
Price:  
49.40 
GBP
Volume:  
1,253,310.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RIV.L WACC - Weighted Average Cost of Capital

The WACC of River and Mercantile Group PLC (RIV.L) is 9.3%.

The Cost of Equity of River and Mercantile Group PLC (RIV.L) is 9.40%.
The Cost of Debt of River and Mercantile Group PLC (RIV.L) is 5.00%.

Range Selected
Cost of equity 8.10% - 10.70% 9.40%
Tax rate 20.90% - 23.50% 22.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.0% - 10.5% 9.3%
WACC

RIV.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 0.97 1.07
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 10.70%
Tax rate 20.90% 23.50%
Debt/Equity ratio 0.03 0.03
Cost of debt 5.00% 5.00%
After-tax WACC 8.0% 10.5%
Selected WACC 9.3%