WIL.L
Wilmington PLC
Price:  
350.00 
GBP
Volume:  
7,547.00
United Kingdom | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WIL.L WACC - Weighted Average Cost of Capital

The WACC of Wilmington PLC (WIL.L) is 8.7%.

The Cost of Equity of Wilmington PLC (WIL.L) is 8.75%.
The Cost of Debt of Wilmington PLC (WIL.L) is 5.00%.

Range Selected
Cost of equity 7.50% - 10.00% 8.75%
Tax rate 22.90% - 28.00% 25.45%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.5% - 9.9% 8.7%
WACC

WIL.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.59 0.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.00%
Tax rate 22.90% 28.00%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 7.5% 9.9%
Selected WACC 8.7%