BREE.L
Breedon Group PLC
Price:  
465.50 
GBP
Volume:  
867,744.00
Jersey | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BREE.L WACC - Weighted Average Cost of Capital

The WACC of Breedon Group PLC (BREE.L) is 8.4%.

The Cost of Equity of Breedon Group PLC (BREE.L) is 9.40%.
The Cost of Debt of Breedon Group PLC (BREE.L) is 4.30%.

Range Selected
Cost of equity 8.00% - 10.80% 9.40%
Tax rate 19.90% - 24.80% 22.35%
Cost of debt 4.00% - 4.60% 4.30%
WACC 7.3% - 9.6% 8.4%
WACC

BREE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.68 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.80%
Tax rate 19.90% 24.80%
Debt/Equity ratio 0.19 0.19
Cost of debt 4.00% 4.60%
After-tax WACC 7.3% 9.6%
Selected WACC 8.4%