BSD.L
BSD Crown Ltd
Price:  
28.00 
GBP
Volume:  
33,030.00
Israel | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BSD.L WACC - Weighted Average Cost of Capital

The WACC of BSD Crown Ltd (BSD.L) is 8.5%.

The Cost of Equity of BSD Crown Ltd (BSD.L) is 8.60%.
The Cost of Debt of BSD Crown Ltd (BSD.L) is 5.00%.

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%
WACC

BSD.L WACC calculation

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%