BBSN.L
Brave Bison Group PLC
Price:  
2.30 
GBP
Volume:  
1,493,683.00
United Kingdom | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BBSN.L WACC - Weighted Average Cost of Capital

The WACC of Brave Bison Group PLC (BBSN.L) is 8.3%.

The Cost of Equity of Brave Bison Group PLC (BBSN.L) is 8.50%.
The Cost of Debt of Brave Bison Group PLC (BBSN.L) is 5.75%.

Range Selected
Cost of equity 7.20% - 9.80% 8.50%
Tax rate 6.50% - 23.20% 14.85%
Cost of debt 4.60% - 6.90% 5.75%
WACC 7.0% - 9.6% 8.3%
WACC

BBSN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.53 0.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.80%
Tax rate 6.50% 23.20%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.60% 6.90%
After-tax WACC 7.0% 9.6%
Selected WACC 8.3%