SSTY.L
Safestay PLC
Price:  
26.50 
GBP
Volume:  
4,074.00
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 4.9%.

The Cost of Equity of Safestay PLC (SSTY.L) is 7.65%.
The Cost of Debt of Safestay PLC (SSTY.L) is 4.85%.

Range Selected
Cost of equity 5.50% - 9.80% 7.65%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.00% - 5.70% 4.85%
WACC 3.8% - 6.0% 4.9%
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 0.25 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 9.80%
Tax rate 19.00% 19.00%
Debt/Equity ratio 2.87 2.87
Cost of debt 4.00% 5.70%
After-tax WACC 3.8% 6.0%
Selected WACC 4.9%