BOOM.L
Audioboom Group PLC
Price:  
316.00 
GBP
Volume:  
229,129.00
Jersey | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BOOM.L WACC - Weighted Average Cost of Capital

The WACC of Audioboom Group PLC (BOOM.L) is 8.2%.

The Cost of Equity of Audioboom Group PLC (BOOM.L) is 8.25%.
The Cost of Debt of Audioboom Group PLC (BOOM.L) is 5.00%.

Range Selected
Cost of equity 7.10% - 9.40% 8.25%
Tax rate 10.20% - 40.20% 25.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.1% - 9.3% 8.2%
WACC

BOOM.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.53 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.40%
Tax rate 10.20% 40.20%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.00% 5.00%
After-tax WACC 7.1% 9.3%
Selected WACC 8.2%

BOOM.L's CAPM model and how its cost of Equity is calculated

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 BOOM.L:

cost_of_equity (8.25%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.53) + 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.