SDRY.L
Superdry PLC
Price:  
3.29 
GBP
Volume:  
5,333,580.00
United Kingdom | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SDRY.L WACC - Weighted Average Cost of Capital

The WACC of Superdry PLC (SDRY.L) is 9.4%.

The Cost of Equity of Superdry PLC (SDRY.L) is 7.35%.
The Cost of Debt of Superdry PLC (SDRY.L) is 11.45%.

Range Selected
Cost of equity 5.20% - 9.50% 7.35%
Tax rate 9.10% - 19.20% 14.15%
Cost of debt 7.00% - 15.90% 11.45%
WACC 6.3% - 12.5% 9.4%
WACC

SDRY.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.21 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.20% 9.50%
Tax rate 9.10% 19.20%
Debt/Equity ratio 10.18 10.18
Cost of debt 7.00% 15.90%
After-tax WACC 6.3% 12.5%
Selected WACC 9.4%