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