WHI.L
WH Ireland Group PLC
Price:  
3.10 
GBP
Volume:  
50,000.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WHI.L WACC - Weighted Average Cost of Capital

The WACC of WH Ireland Group PLC (WHI.L) is 6.4%.

The Cost of Equity of WH Ireland Group PLC (WHI.L) is 9.05%.
The Cost of Debt of WH Ireland Group PLC (WHI.L) is 4.25%.

Range Selected
Cost of equity 6.80% - 11.30% 9.05%
Tax rate 9.60% - 14.30% 11.95%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.2% - 7.6% 6.4%
WACC

WHI.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.47 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 11.30%
Tax rate 9.60% 14.30%
Debt/Equity ratio 1 1
Cost of debt 4.00% 4.50%
After-tax WACC 5.2% 7.6%
Selected WACC 6.4%