The WACC of Shaftesbury PLC (SHB.L) is 6.7%.
Range | Selected | |
Cost of equity | 6.50% - 9.20% | 7.85% |
Tax rate | 19.00% - 19.00% | 19.00% |
Cost of debt | 4.00% - 7.60% | 5.80% |
WACC | 5.3% - 8.1% | 6.7% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.42 | 0.6 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.50% | 9.20% |
Tax rate | 19.00% | 19.00% |
Debt/Equity ratio | 0.6 | 0.6 |
Cost of debt | 4.00% | 7.60% |
After-tax WACC | 5.3% | 8.1% |
Selected WACC | 6.7% | |