SPEC.L
Inspecs Group PLC
Price:  
43.50 
GBP
Volume:  
2,134,692.00
United Kingdom | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPEC.L WACC - Weighted Average Cost of Capital

The WACC of Inspecs Group PLC (SPEC.L) is 9.6%.

The Cost of Equity of Inspecs Group PLC (SPEC.L) is 9.00%.
The Cost of Debt of Inspecs Group PLC (SPEC.L) is 14.10%.

Range Selected
Cost of equity 7.50% - 10.50% 9.00%
Tax rate 19.30% - 28.60% 23.95%
Cost of debt 4.20% - 24.00% 14.10%
WACC 5.5% - 13.8% 9.6%
WACC

SPEC.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.59 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.50%
Tax rate 19.30% 28.60%
Debt/Equity ratio 0.98 0.98
Cost of debt 4.20% 24.00%
After-tax WACC 5.5% 13.8%
Selected WACC 9.6%