The WACC of BSD Crown Ltd (BSD.L) is 8.5%.
Range | Selected | |
Cost of equity | 7.00% - 10.20% | 8.60% |
Tax rate | 23.80% - 26.40% | 25.10% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.0% - 10.0% | 8.5% |
Category | Low | High |
Long-term bond rate | 2.9% | 3.4% |
Equity market risk premium | 5.3% | 6.3% |
Adjusted beta | 0.77 | 0.98 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.00% | 10.20% |
Tax rate | 23.80% | 26.40% |
Debt/Equity ratio | 0.02 | 0.02 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.0% | 10.0% |
Selected WACC | 8.5% | |