STVG.L
STV Group PLC
Price:  
221.00 
GBP
Volume:  
16,272.00
United Kingdom | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STVG.L WACC - Weighted Average Cost of Capital

The WACC of STV Group PLC (STVG.L) is 5.3%.

The Cost of Equity of STV Group PLC (STVG.L) is 6.15%.
The Cost of Debt of STV Group PLC (STVG.L) is 4.60%.

Range Selected
Cost of equity 5.10% - 7.20% 6.15%
Tax rate 15.20% - 16.00% 15.60%
Cost of debt 4.00% - 5.20% 4.60%
WACC 4.4% - 6.1% 5.3%
WACC

STVG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.18 0.32
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 7.20%
Tax rate 15.20% 16.00%
Debt/Equity ratio 0.61 0.61
Cost of debt 4.00% 5.20%
After-tax WACC 4.4% 6.1%
Selected WACC 5.3%