UNG.L
Universe Group PLC
Price:  
11.50 
GBP
Volume:  
221,911.00
United Kingdom | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UNG.L WACC - Weighted Average Cost of Capital

The WACC of Universe Group PLC (UNG.L) is 8.5%.

The Cost of Equity of Universe Group PLC (UNG.L) is 8.60%.
The Cost of Debt of Universe Group PLC (UNG.L) is 9.50%.

Range Selected
Cost of equity 7.50% - 9.70% 8.60%
Tax rate 10.80% - 14.70% 12.75%
Cost of debt 7.00% - 12.00% 9.50%
WACC 7.2% - 9.8% 8.5%
WACC

UNG.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 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 9.70%
Tax rate 10.80% 14.70%
Debt/Equity ratio 0.22 0.22
Cost of debt 7.00% 12.00%
After-tax WACC 7.2% 9.8%
Selected WACC 8.5%