BLV.L
Belvoir Group PLC
Price:  
279.00 
GBP
Volume:  
164,086.00
United Kingdom | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BLV.L WACC - Weighted Average Cost of Capital

The WACC of Belvoir Group PLC (BLV.L) is 8.9%.

The Cost of Equity of Belvoir Group PLC (BLV.L) is 9.00%.
The Cost of Debt of Belvoir Group PLC (BLV.L) is 4.30%.

Range Selected
Cost of equity 7.70% - 10.30% 9.00%
Tax rate 18.40% - 19.40% 18.90%
Cost of debt 4.00% - 4.60% 4.30%
WACC 7.6% - 10.1% 8.9%
WACC

BLV.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.63 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.30%
Tax rate 18.40% 19.40%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.00% 4.60%
After-tax WACC 7.6% 10.1%
Selected WACC 8.9%