SYS.L
SysGroup PLC
Price:  
20.50 
GBP
Volume:  
51,841.00
United Kingdom | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SYS.L WACC - Weighted Average Cost of Capital

The WACC of SysGroup PLC (SYS.L) is 6.3%.

The Cost of Equity of SysGroup PLC (SYS.L) is 5.95%.
The Cost of Debt of SysGroup PLC (SYS.L) is 9.95%.

Range Selected
Cost of equity 4.90% - 7.00% 5.95%
Tax rate 22.60% - 28.10% 25.35%
Cost of debt 7.00% - 12.90% 9.95%
WACC 5.0% - 7.6% 6.3%
WACC

SYS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.15 0.29
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.90% 7.00%
Tax rate 22.60% 28.10%
Debt/Equity ratio 0.3 0.3
Cost of debt 7.00% 12.90%
After-tax WACC 5.0% 7.6%
Selected WACC 6.3%