THAL.L
Thalassa Holdings Ltd
Price:  
24.50 
GBP
Volume:  
13,915.00
Virgin Islands, British | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

THAL.L WACC - Weighted Average Cost of Capital

The WACC of Thalassa Holdings Ltd (THAL.L) is 6.9%.

The Cost of Equity of Thalassa Holdings Ltd (THAL.L) is 7.05%.
The Cost of Debt of Thalassa Holdings Ltd (THAL.L) is 7.00%.

Range Selected
Cost of equity 6.00% - 8.10% 7.05%
Tax rate 6.90% - 7.10% 7.00%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.2% - 7.5% 6.9%
WACC

THAL.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.34 0.45
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.10%
Tax rate 6.90% 7.10%
Debt/Equity ratio 0.61 0.61
Cost of debt 7.00% 7.00%
After-tax WACC 6.2% 7.5%
Selected WACC 6.9%