TUN.L
Tungsten West PLC
Price:  
3.12 
GBP
Volume:  
1,250,567.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TUN.L WACC - Weighted Average Cost of Capital

The WACC of Tungsten West PLC (TUN.L) is 10.5%.

The Cost of Equity of Tungsten West PLC (TUN.L) is 12.05%.
The Cost of Debt of Tungsten West PLC (TUN.L) is 5.50%.

Range Selected
Cost of equity 10.20% - 13.90% 12.05%
Tax rate 1.00% - 4.00% 2.50%
Cost of debt 4.00% - 7.00% 5.50%
WACC 8.7% - 12.3% 10.5%
WACC

TUN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.04 1.28
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.20% 13.90%
Tax rate 1.00% 4.00%
Debt/Equity ratio 0.31 0.31
Cost of debt 4.00% 7.00%
After-tax WACC 8.7% 12.3%
Selected WACC 10.5%