TSG.L
Trans-Siberian Gold PLC
Price:  
117.50 
GBP
Volume:  
5,980.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TSG.L WACC - Weighted Average Cost of Capital

The WACC of Trans-Siberian Gold PLC (TSG.L) is 8.7%.

The Cost of Equity of Trans-Siberian Gold PLC (TSG.L) is 9.25%.
The Cost of Debt of Trans-Siberian Gold PLC (TSG.L) is 5.80%.

Range Selected
Cost of equity 7.50% - 11.00% 9.25%
Tax rate 25.70% - 27.10% 26.40%
Cost of debt 4.00% - 7.60% 5.80%
WACC 7.0% - 10.4% 8.7%
WACC

TSG.L WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 5.3% 6.3%
Adjusted beta 0.85 1.11
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 11.00%
Tax rate 25.70% 27.10%
Debt/Equity ratio 0.12 0.12
Cost of debt 4.00% 7.60%
After-tax WACC 7.0% 10.4%
Selected WACC 8.7%