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