BILB.L
Bilby PLC
Price:  
43.00 
GBP
Volume:  
80,449.00
United Kingdom | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BILB.L WACC - Weighted Average Cost of Capital

The WACC of Bilby PLC (BILB.L) is 6.7%.

The Cost of Equity of Bilby PLC (BILB.L) is 7.20%.
The Cost of Debt of Bilby PLC (BILB.L) is 6.80%.

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%
WACC

BILB.L WACC calculation

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%