BRCK.L
Brickability Group PLC
Price:  
65.40 
GBP
Volume:  
457,062.00
United Kingdom | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRCK.L WACC - Weighted Average Cost of Capital

The WACC of Brickability Group PLC (BRCK.L) is 7.8%.

The Cost of Equity of Brickability Group PLC (BRCK.L) is 9.50%.
The Cost of Debt of Brickability Group PLC (BRCK.L) is 5.30%.

Range Selected
Cost of equity 6.90% - 12.10% 9.50%
Tax rate 22.20% - 25.60% 23.90%
Cost of debt 5.20% - 5.40% 5.30%
WACC 6.0% - 9.6% 7.8%
WACC

BRCK.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.48 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 12.10%
Tax rate 22.20% 25.60%
Debt/Equity ratio 0.44 0.44
Cost of debt 5.20% 5.40%
After-tax WACC 6.0% 9.6%
Selected WACC 7.8%