SAA.L
M&C Saatchi PLC
Price:  
159.00 
GBP
Volume:  
67,662.00
United Kingdom | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAA.L WACC - Weighted Average Cost of Capital

The WACC of M&C Saatchi PLC (SAA.L) is 8.7%.

The Cost of Equity of M&C Saatchi PLC (SAA.L) is 9.85%.
The Cost of Debt of M&C Saatchi PLC (SAA.L) is 5.80%.

Range Selected
Cost of equity 8.50% - 11.20% 9.85%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.20% - 6.40% 5.80%
WACC 7.6% - 9.9% 8.7%
WACC

SAA.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.76 0.89
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 11.20%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.29 0.29
Cost of debt 5.20% 6.40%
After-tax WACC 7.6% 9.9%
Selected WACC 8.7%