SGE.L
Sage Group PLC
Price:  
1,289.50 
GBP
Volume:  
2,968,031.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SGE.L WACC - Weighted Average Cost of Capital

The WACC of Sage Group PLC (SGE.L) is 8.1%.

The Cost of Equity of Sage Group PLC (SGE.L) is 8.55%.
The Cost of Debt of Sage Group PLC (SGE.L) is 4.45%.

Range Selected
Cost of equity 7.50% - 9.60% 8.55%
Tax rate 20.70% - 23.80% 22.25%
Cost of debt 4.00% - 4.90% 4.45%
WACC 7.1% - 9.0% 8.1%
WACC

SGE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.58 0.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 9.60%
Tax rate 20.70% 23.80%
Debt/Equity ratio 0.1 0.1
Cost of debt 4.00% 4.90%
After-tax WACC 7.1% 9.0%
Selected WACC 8.1%