RS1.L
RS Group PLC
Price:  
713.50 
GBP
Volume:  
444,428.00
United Kingdom | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RS1.L WACC - Weighted Average Cost of Capital

The WACC of RS Group PLC (RS1.L) is 10.7%.

The Cost of Equity of RS Group PLC (RS1.L) is 12.05%.
The Cost of Debt of RS Group PLC (RS1.L) is 4.75%.

Range Selected
Cost of equity 10.00% - 14.10% 12.05%
Tax rate 23.00% - 23.60% 23.30%
Cost of debt 4.60% - 4.90% 4.75%
WACC 8.9% - 12.4% 10.7%
WACC

RS1.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.01 1.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.00% 14.10%
Tax rate 23.00% 23.60%
Debt/Equity ratio 0.2 0.2
Cost of debt 4.60% 4.90%
After-tax WACC 8.9% 12.4%
Selected WACC 10.7%