BEM.L
Beowulf Mining PLC
Price:  
18.50 
GBP
Volume:  
1,002.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BEM.L WACC - Weighted Average Cost of Capital

The WACC of Beowulf Mining PLC (BEM.L) is 5.6%.

The Cost of Equity of Beowulf Mining PLC (BEM.L) is 6.00%.
The Cost of Debt of Beowulf Mining PLC (BEM.L) is 5.00%.

Range Selected
Cost of equity 4.60% - 7.40% 6.00%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.5% - 6.7% 5.6%
WACC

BEM.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.1 0.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.60% 7.40%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.25 0.25
Cost of debt 5.00% 5.00%
After-tax WACC 4.5% 6.7%
Selected WACC 5.6%