TSTL.L
Tristel PLC
Price:  
382.50 
GBP
Volume:  
44,506.00
United Kingdom | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TSTL.L WACC - Weighted Average Cost of Capital

The WACC of Tristel PLC (TSTL.L) is 7.9%.

The Cost of Equity of Tristel PLC (TSTL.L) is 8.05%.
The Cost of Debt of Tristel PLC (TSTL.L) is 4.60%.

Range Selected
Cost of equity 6.90% - 9.20% 8.05%
Tax rate 19.90% - 27.10% 23.50%
Cost of debt 4.60% - 4.60% 4.60%
WACC 6.8% - 9.0% 7.9%
WACC

TSTL.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.48 0.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.20%
Tax rate 19.90% 27.10%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.60% 4.60%
After-tax WACC 6.8% 9.0%
Selected WACC 7.9%