SHC.L
Shaftesbury Capital PLC
Price:  
133.40 
GBP
Volume:  
1,302,880.00
United Kingdom | Retail REITs
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHC.L WACC - Weighted Average Cost of Capital

The WACC of Shaftesbury Capital PLC (SHC.L) is 7.4%.

The Cost of Equity of Shaftesbury Capital PLC (SHC.L) is 8.30%.
The Cost of Debt of Shaftesbury Capital PLC (SHC.L) is 6.00%.

Range Selected
Cost of equity 6.70% - 9.90% 8.30%
Tax rate 1.00% - 1.80% 1.40%
Cost of debt 4.40% - 7.60% 6.00%
WACC 5.8% - 9.0% 7.4%
WACC

SHC.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.45 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.90%
Tax rate 1.00% 1.80%
Debt/Equity ratio 0.61 0.61
Cost of debt 4.40% 7.60%
After-tax WACC 5.8% 9.0%
Selected WACC 7.4%