The WACC of Sutton Harbour Group PLC (SUH.L) is 12.6%.
| Range | Selected | |
| Cost of equity | 7.00% - 10.70% | 8.85% |
| Tax rate | 9.50% - 11.10% | 10.30% |
| Cost of debt | 5.40% - 24.00% | 14.70% |
| WACC | 5.1% - 20.1% | 12.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.5 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 10.70% |
| Tax rate | 9.50% | 11.10% |
| Debt/Equity ratio | 7.79 | 7.79 |
| Cost of debt | 5.40% | 24.00% |
| After-tax WACC | 5.1% | 20.1% |
| Selected WACC | 12.6% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for SUH.L:
cost_of_equity (8.85%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.5) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.