SGC.L
Stagecoach Group PLC
Price:  
104.70 
GBP
Volume:  
281,863.00
United Kingdom | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SGC.L WACC - Weighted Average Cost of Capital

The WACC of Stagecoach Group PLC (SGC.L) is 7.3%.

The Cost of Equity of Stagecoach Group PLC (SGC.L) is 11.40%.
The Cost of Debt of Stagecoach Group PLC (SGC.L) is 5.55%.

Range Selected
Cost of equity 9.80% - 13.00% 11.40%
Tax rate 5.20% - 19.00% 12.10%
Cost of debt 4.10% - 7.00% 5.55%
WACC 6.2% - 8.5% 7.3%
WACC

SGC.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 1.28 1.42
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 13.00%
Tax rate 5.20% 19.00%
Debt/Equity ratio 1.57 1.57
Cost of debt 4.10% 7.00%
After-tax WACC 6.2% 8.5%
Selected WACC 7.3%