SHRS.L
Shires Income PLC
Price:  
243.00 
GBP
Volume:  
57,001.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHRS.L WACC - Weighted Average Cost of Capital

The WACC of Shires Income PLC (SHRS.L) is 10.9%.

The Cost of Equity of Shires Income PLC (SHRS.L) is 11.90%.
The Cost of Debt of Shires Income PLC (SHRS.L) is 5.50%.

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%
WACC

SHRS.L WACC calculation

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%