UPGS.L
UP Global Sourcing Holdings PLC
Price:  
147.50 
GBP
Volume:  
133,777.00
United Kingdom | Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UPGS.L WACC - Weighted Average Cost of Capital

The WACC of UP Global Sourcing Holdings PLC (UPGS.L) is 7.5%.

The Cost of Equity of UP Global Sourcing Holdings PLC (UPGS.L) is 8.55%.
The Cost of Debt of UP Global Sourcing Holdings PLC (UPGS.L) is 4.80%.

Range Selected
Cost of equity 7.20% - 9.90% 8.55%
Tax rate 21.00% - 21.10% 21.05%
Cost of debt 4.40% - 5.20% 4.80%
WACC 6.4% - 8.6% 7.5%
WACC

UPGS.L WACC calculation

Category Low High
Long-term bond rate 4.4% 4.9%
Equity market risk premium 6.4% 7.4%
Adjusted beta 0.44 0.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.90%
Tax rate 21.00% 21.10%
Debt/Equity ratio 0.28 0.28
Cost of debt 4.40% 5.20%
After-tax WACC 6.4% 8.6%
Selected WACC 7.5%