BME.L
B&M European Value Retail SA
Price:  
370.70 
GBP
Volume:  
4,433,087.00
Luxembourg | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BME.L WACC - Weighted Average Cost of Capital

The WACC of B&M European Value Retail SA (BME.L) is 9.1%.

The Cost of Equity of B&M European Value Retail SA (BME.L) is 12.50%.
The Cost of Debt of B&M European Value Retail SA (BME.L) is 4.75%.

Range Selected
Cost of equity 11.30% - 13.70% 12.50%
Tax rate 20.00% - 21.20% 20.60%
Cost of debt 4.30% - 5.20% 4.75%
WACC 8.2% - 10.0% 9.1%
WACC

BME.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.22 1.25
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.30% 13.70%
Tax rate 20.00% 21.20%
Debt/Equity ratio 0.64 0.64
Cost of debt 4.30% 5.20%
After-tax WACC 8.2% 10.0%
Selected WACC 9.1%