The WACC of Shires Income PLC (SHRS.L) is 10.9%.
Range | Selected | |
Cost of equity | 10.70% - 13.10% | 11.90% |
Tax rate | 0.60% - 2.60% | 1.60% |
Cost of debt | 4.00% - 7.00% | 5.50% |
WACC | 9.6% - 12.1% | 10.9% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 1.12 | 1.16 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 10.70% | 13.10% |
Tax rate | 0.60% | 2.60% |
Debt/Equity ratio | 0.19 | 0.19 |
Cost of debt | 4.00% | 7.00% |
After-tax WACC | 9.6% | 12.1% |
Selected WACC | 10.9% | |