WINV.L
Worsley Investors Ltd
Price:  
29.40 
GBP
Volume:  
37.00
Guernsey | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WINV.L WACC - Weighted Average Cost of Capital

The WACC of Worsley Investors Ltd (WINV.L) is 6.2%.

The Cost of Equity of Worsley Investors Ltd (WINV.L) is 8.15%.
The Cost of Debt of Worsley Investors Ltd (WINV.L) is 5.00%.

Range Selected
Cost of equity 6.90% - 9.40% 8.15%
Tax rate 9.70% - 15.90% 12.80%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.7% - 6.8% 6.2%
WACC

WINV.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.48 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.40%
Tax rate 9.70% 15.90%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.7% 6.8%
Selected WACC 6.2%