SAL.L
Spaceandpeople PLC
Price:  
101.00 
GBP
Volume:  
7,520.00
United Kingdom | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAL.L WACC - Weighted Average Cost of Capital

The WACC of Spaceandpeople PLC (SAL.L) is 7.4%.

The Cost of Equity of Spaceandpeople PLC (SAL.L) is 10.20%.
The Cost of Debt of Spaceandpeople PLC (SAL.L) is 5.05%.

Range Selected
Cost of equity 8.40% - 12.00% 10.20%
Tax rate 17.90% - 29.60% 23.75%
Cost of debt 4.40% - 5.70% 5.05%
WACC 6.3% - 8.5% 7.4%
WACC

SAL.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.74 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.40% 12.00%
Tax rate 17.90% 29.60%
Debt/Equity ratio 0.79 0.79
Cost of debt 4.40% 5.70%
After-tax WACC 6.3% 8.5%
Selected WACC 7.4%