TND.L
Tandem Group PLC
Price:  
162.50 
GBP
Volume:  
1,079.00
United Kingdom | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TND.L WACC - Weighted Average Cost of Capital

The WACC of Tandem Group PLC (TND.L) is 9.4%.

The Cost of Equity of Tandem Group PLC (TND.L) is 11.65%.
The Cost of Debt of Tandem Group PLC (TND.L) is 5.50%.

Range Selected
Cost of equity 9.20% - 14.10% 11.65%
Tax rate 16.80% - 19.00% 17.90%
Cost of debt 4.00% - 7.00% 5.50%
WACC 7.4% - 11.5% 9.4%
WACC

TND.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.87 1.3
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 14.10%
Tax rate 16.80% 19.00%
Debt/Equity ratio 0.45 0.45
Cost of debt 4.00% 7.00%
After-tax WACC 7.4% 11.5%
Selected WACC 9.4%