The WACC of Supreme PLC (SUP.L) is 7.3%.
Range | Selected | |
Cost of equity | 5.70% - 9.50% | 7.60% |
Tax rate | 17.40% - 20.20% | 18.80% |
Cost of debt | 4.60% - 4.90% | 4.75% |
WACC | 5.5% - 9.1% | 7.3% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.28 | 0.64 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.70% | 9.50% |
Tax rate | 17.40% | 20.20% |
Debt/Equity ratio | 0.07 | 0.07 |
Cost of debt | 4.60% | 4.90% |
After-tax WACC | 5.5% | 9.1% |
Selected WACC | 7.3% | |