TRN.L
Trainline PLC
Price:  
421.40 
GBP
Volume:  
1,081,669.00
United Kingdom | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TRN.L WACC - Weighted Average Cost of Capital

The WACC of Trainline PLC (TRN.L) is 9.3%.

The Cost of Equity of Trainline PLC (TRN.L) is 9.75%.
The Cost of Debt of Trainline PLC (TRN.L) is 4.45%.

Range Selected
Cost of equity 8.10% - 11.40% 9.75%
Tax rate 13.00% - 15.40% 14.20%
Cost of debt 4.00% - 4.90% 4.45%
WACC 7.7% - 10.9% 9.3%
WACC

TRN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.68 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 11.40%
Tax rate 13.00% 15.40%
Debt/Equity ratio 0.08 0.08
Cost of debt 4.00% 4.90%
After-tax WACC 7.7% 10.9%
Selected WACC 9.3%