BATS.L WACC - Weighted Average Cost of Capital

The WACC of British American Tobacco PLC (BATS.L) is 6.9%.

The Cost of Equity of British American Tobacco PLC (BATS.L) is 7.85%.

The Cost of Debt of British American Tobacco PLC (BATS.L) is 6.65%.

	Range	Selected
Cost of equity	6.80% - 8.90%	7.85%
Tax rate	22.10% - 25.70%	23.90%
Cost of debt	4.10% - 9.20%	6.65%
WACC	5.6% - 8.2%	6.9%

WACC

BATS.L WACC calculation

Category	Low	High

Long-term bond rate	4.0%	4.5%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.46	0.56

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.80%	8.90%

Tax rate	22.10%	25.70%
Debt/Equity ratio	0.51	0.51
Cost of debt	4.10%	9.20%

After-tax WACC	5.6%	8.2%


Selected WACC	6.9%

BATS.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 BATS.L:

cost_of_equity (7.85%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.46) + 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.