The WACC of Bilby PLC (BILB.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.30% | 7.20% |
| Tax rate | 20.00% - 28.10% | 24.05% |
| Cost of debt | 4.70% - 8.90% | 6.80% |
| WACC | 5.5% - 7.8% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.59 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.30% |
| Tax rate | 20.00% | 28.10% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 4.70% | 8.90% |
| After-tax WACC | 5.5% | 7.8% |
| Selected WACC | 6.7% | |
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 BILB.L:
cost_of_equity (7.20%) = risk_free_rate (3.15%) + equity_risk_premium (5.80%) * adjusted_beta (0.59) + 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.