TPK.L
Travis Perkins PLC
Price:  
571.00 
GBP
Volume:  
264,954.00
United Kingdom | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TPK.L WACC - Weighted Average Cost of Capital

The WACC of Travis Perkins PLC (TPK.L) is 6.2%.

The Cost of Equity of Travis Perkins PLC (TPK.L) is 7.70%.
The Cost of Debt of Travis Perkins PLC (TPK.L) is 5.85%.

Range Selected
Cost of equity 6.70% - 8.70% 7.70%
Tax rate 21.40% - 23.40% 22.40%
Cost of debt 4.10% - 7.60% 5.85%
WACC 5.1% - 7.4% 6.2%
WACC

TPK.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.45 0.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 8.70%
Tax rate 21.40% 23.40%
Debt/Equity ratio 0.85 0.85
Cost of debt 4.10% 7.60%
After-tax WACC 5.1% 7.4%
Selected WACC 6.2%

TPK.L's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for TPK.L:

cost_of_equity (7.70%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.45) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.