ART.L
Artisanal Spirits Company PLC
Price:  
39.00 
GBP
Volume:  
9,873.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ART.L WACC - Weighted Average Cost of Capital

The WACC of Artisanal Spirits Company PLC (ART.L) is 4.2%.

The Cost of Equity of Artisanal Spirits Company PLC (ART.L) is 4.15%.
The Cost of Debt of Artisanal Spirits Company PLC (ART.L) is 5.55%.

Range Selected
Cost of equity 3.80% - 4.50% 4.15%
Tax rate 20.90% - 27.00% 23.95%
Cost of debt 4.10% - 7.00% 5.55%
WACC 3.5% - 4.8% 4.2%
WACC

ART.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta -0.36 -0.36
Additional risk adjustments 2.0% 2.5%
Cost of equity 3.80% 4.50%
Tax rate 20.90% 27.00%
Debt/Equity ratio 0.93 0.93
Cost of debt 4.10% 7.00%
After-tax WACC 3.5% 4.8%
Selected WACC 4.2%