SCS.L
SCS Group PLC
Price:  
270.00 
GBP
Volume:  
20,954.00
United Kingdom | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCS.L WACC - Weighted Average Cost of Capital

The WACC of SCS Group PLC (SCS.L) is 10.3%.

The Cost of Equity of SCS Group PLC (SCS.L) is 8.80%.
The Cost of Debt of SCS Group PLC (SCS.L) is 14.80%.

Range Selected
Cost of equity 7.60% - 10.00% 8.80%
Tax rate 19.00% - 22.20% 20.60%
Cost of debt 9.20% - 20.40% 14.80%
WACC 7.6% - 13.1% 10.3%
WACC

SCS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.61 0.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 10.00%
Tax rate 19.00% 22.20%
Debt/Equity ratio 1.12 1.12
Cost of debt 9.20% 20.40%
After-tax WACC 7.6% 13.1%
Selected WACC 10.3%