WG.L
John Wood Group PLC
Price:  
66.25 
GBP
Volume:  
4,176,843.00
United Kingdom | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WG.L WACC - Weighted Average Cost of Capital

The WACC of John Wood Group PLC (WG.L) is 7.9%.

The Cost of Equity of John Wood Group PLC (WG.L) is 7.35%.
The Cost of Debt of John Wood Group PLC (WG.L) is 10.00%.

Range Selected
Cost of equity 6.00% - 8.70% 7.35%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.20% - 15.80% 10.00%
WACC 4.1% - 11.7% 7.9%
WACC

WG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.34 0.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.70%
Tax rate 19.00% 19.00%
Debt/Equity ratio 2.7 2.7
Cost of debt 4.20% 15.80%
After-tax WACC 4.1% 11.7%
Selected WACC 7.9%