SUPP.L
Schroder UK Public Private Trust PLC
Price:  
12.98 
GBP
Volume:  
642,544.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SUPP.L WACC - Weighted Average Cost of Capital

The WACC of Schroder UK Public Private Trust PLC (SUPP.L) is 9.1%.

The Cost of Equity of Schroder UK Public Private Trust PLC (SUPP.L) is 13.75%.
The Cost of Debt of Schroder UK Public Private Trust PLC (SUPP.L) is 5.50%.

Range Selected
Cost of equity 11.30% - 16.20% 13.75%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.00% - 7.00% 5.50%
WACC 7.3% - 10.9% 9.1%
WACC

SUPP.L WACC calculation

Category Low High
Long-term bond rate 4.4% 4.9%
Equity market risk premium 6.4% 7.4%
Adjusted beta 1.08 1.45
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.30% 16.20%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 4.00% 7.00%
After-tax WACC 7.3% 10.9%
Selected WACC 9.1%