SUS.L
S&U PLC
Price:  
1,445.00 
GBP
Volume:  
8,981.00
United Kingdom | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SUS.L WACC - Weighted Average Cost of Capital

The WACC of S&U PLC (SUS.L) is 6.8%.

The Cost of Equity of S&U PLC (SUS.L) is 10.35%.
The Cost of Debt of S&U PLC (SUS.L) is 5.00%.

Range Selected
Cost of equity 8.30% - 12.40% 10.35%
Tax rate 19.00% - 19.20% 19.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.9% - 7.6% 6.8%
WACC

SUS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.72 1.06
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.30% 12.40%
Tax rate 19.00% 19.20%
Debt/Equity ratio 1.32 1.32
Cost of debt 5.00% 5.00%
After-tax WACC 5.9% 7.6%
Selected WACC 6.8%