SSTY.L
Safestay PLC
Price:  
21.00 
GBP
Volume:  
3,900.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SSTY.L WACC - Weighted Average Cost of Capital

The WACC of Safestay PLC (SSTY.L) is 4.8%.

The Cost of Equity of Safestay PLC (SSTY.L) is 8.15%.
The Cost of Debt of Safestay PLC (SSTY.L) is 4.85%.

Range Selected
Cost of equity 5.90% - 10.40% 8.15%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.00% - 5.70% 4.85%
WACC 3.8% - 5.9% 4.8%
WACC

SSTY.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.31 0.77
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 10.40%
Tax rate 19.00% 19.00%
Debt/Equity ratio 3.62 3.62
Cost of debt 4.00% 5.70%
After-tax WACC 3.8% 5.9%
Selected WACC 4.8%