WSG.L
Westminster Group PLC
Price:  
1.90 
GBP
Volume:  
436,613.00
United Kingdom | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WSG.L WACC - Weighted Average Cost of Capital

The WACC of Westminster Group PLC (WSG.L) is 7.1%.

The Cost of Equity of Westminster Group PLC (WSG.L) is 6.90%.
The Cost of Debt of Westminster Group PLC (WSG.L) is 18.55%.

Range Selected
Cost of equity 5.60% - 8.20% 6.90%
Tax rate 3.20% - 25.50% 14.35%
Cost of debt 7.00% - 30.10% 18.55%
WACC 5.7% - 8.6% 7.1%
WACC

WSG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.28 0.45
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 8.20%
Tax rate 3.20% 25.50%
Debt/Equity ratio 0.03 0.03
Cost of debt 7.00% 30.10%
After-tax WACC 5.7% 8.6%
Selected WACC 7.1%