BMTO.L
Braime Group PLC
Price:  
1,950.00 
GBP
Volume:  
100.00
United Kingdom | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BMTO.L WACC - Weighted Average Cost of Capital

The WACC of Braime Group PLC (BMTO.L) is 6.6%.

The Cost of Equity of Braime Group PLC (BMTO.L) is 6.90%.
The Cost of Debt of Braime Group PLC (BMTO.L) is 6.75%.

Range Selected
Cost of equity 5.40% - 8.40% 6.90%
Tax rate 28.70% - 29.20% 28.95%
Cost of debt 5.20% - 8.30% 6.75%
WACC 5.1% - 8.0% 6.6%
WACC

BMTO.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.24 0.49
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 8.40%
Tax rate 28.70% 29.20%
Debt/Equity ratio 0.22 0.22
Cost of debt 5.20% 8.30%
After-tax WACC 5.1% 8.0%
Selected WACC 6.6%