SYNT.L
Synthomer PLC
Price:  
169.40 
GBP
Volume:  
263,949.00
United Kingdom | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SYNT.L WACC - Weighted Average Cost of Capital

The WACC of Synthomer PLC (SYNT.L) is 8.4%.

The Cost of Equity of Synthomer PLC (SYNT.L) is 20.55%.
The Cost of Debt of Synthomer PLC (SYNT.L) is 6.90%.

Range Selected
Cost of equity 17.60% - 23.50% 20.55%
Tax rate 22.10% - 34.00% 28.05%
Cost of debt 6.80% - 7.00% 6.90%
WACC 8.0% - 8.8% 8.4%
WACC

SYNT.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 2.28 2.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 17.60% 23.50%
Tax rate 22.10% 34.00%
Debt/Equity ratio 3.5 3.5
Cost of debt 6.80% 7.00%
After-tax WACC 8.0% 8.8%
Selected WACC 8.4%