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