WIN.L
Wincanton PLC
Price:  
605.00 
GBP
Volume:  
7,331,870.00
United Kingdom | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WIN.L WACC - Weighted Average Cost of Capital

The WACC of Wincanton PLC (WIN.L) is 7.8%.

The Cost of Equity of Wincanton PLC (WIN.L) is 8.35%.
The Cost of Debt of Wincanton PLC (WIN.L) is 6.60%.

Range Selected
Cost of equity 6.90% - 9.80% 8.35%
Tax rate 12.40% - 12.80% 12.60%
Cost of debt 4.50% - 8.70% 6.60%
WACC 6.3% - 9.3% 7.8%
WACC

WIN.L WACC calculation

Category Low High
Long-term bond rate 3.7% 4.2%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.53 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.80%
Tax rate 12.40% 12.80%
Debt/Equity ratio 0.28 0.28
Cost of debt 4.50% 8.70%
After-tax WACC 6.3% 9.3%
Selected WACC 7.8%

WIN.L's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for WIN.L:

cost_of_equity (8.35%) = risk_free_rate (3.95%) + equity_risk_premium (6.50%) * adjusted_beta (0.53) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.