The WACC of St Peter Port Capital Ltd (SPPC.L) is 7.5%.
Range | Selected | |
Cost of equity | 9.60% - 12.30% | 10.95% |
Tax rate | 19.00% - 19.00% | 19.00% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.8% - 8.2% | 7.5% |
Category | Low | High |
Long-term bond rate | 2.9% | 3.4% |
Equity market risk premium | 5.3% | 6.3% |
Adjusted beta | 1.25 | 1.31 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.60% | 12.30% |
Tax rate | 19.00% | 19.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.8% | 8.2% |
Selected WACC | 7.5% | |