TPFG.L
Property Franchise Group PLC
Price:  
416.00 
GBP
Volume:  
30,357.00
United Kingdom | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TPFG.L WACC - Weighted Average Cost of Capital

The WACC of Property Franchise Group PLC (TPFG.L) is 7.7%.

The Cost of Equity of Property Franchise Group PLC (TPFG.L) is 7.15%.
The Cost of Debt of Property Franchise Group PLC (TPFG.L) is 50.10%.

Range Selected
Cost of equity 6.20% - 8.10% 7.15%
Tax rate 18.70% - 19.90% 19.30%
Cost of debt 4.60% - 95.60% 50.10%
WACC 6.1% - 9.3% 7.7%
WACC

TPFG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.37 0.45
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 8.10%
Tax rate 18.70% 19.90%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.60% 95.60%
After-tax WACC 6.1% 9.3%
Selected WACC 7.7%