BWY.L
Bellway PLC
Price:  
2,484.00 
GBP
Volume:  
482,248.00
United Kingdom | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BWY.L WACC - Weighted Average Cost of Capital

The WACC of Bellway PLC (BWY.L) is 11.0%.

The Cost of Equity of Bellway PLC (BWY.L) is 11.15%.
The Cost of Debt of Bellway PLC (BWY.L) is 8.95%.

Range Selected
Cost of equity 9.10% - 13.20% 11.15%
Tax rate 18.60% - 19.30% 18.95%
Cost of debt 4.60% - 13.30% 8.95%
WACC 8.9% - 13.1% 11.0%
WACC

BWY.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.86 1.17
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 13.20%
Tax rate 18.60% 19.30%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.60% 13.30%
After-tax WACC 8.9% 13.1%
Selected WACC 11.0%