SRAD.L
Stelrad Group PLC
Price:  
138.00 
GBP
Volume:  
16,886.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SRAD.L WACC - Weighted Average Cost of Capital

The WACC of Stelrad Group PLC (SRAD.L) is 5.7%.

The Cost of Equity of Stelrad Group PLC (SRAD.L) is 6.65%.
The Cost of Debt of Stelrad Group PLC (SRAD.L) is 4.75%.

Range Selected
Cost of equity 6.00% - 7.30% 6.65%
Tax rate 15.80% - 21.70% 18.75%
Cost of debt 4.00% - 5.50% 4.75%
WACC 5.1% - 6.3% 5.7%
WACC

SRAD.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.33 0.33
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 7.30%
Tax rate 15.80% 21.70%
Debt/Equity ratio 0.52 0.52
Cost of debt 4.00% 5.50%
After-tax WACC 5.1% 6.3%
Selected WACC 5.7%