CBOX.L
Cake Box Holdings PLC
Price:  
195.00 
GBP
Volume:  
26,125.00
United Kingdom | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBOX.L WACC - Weighted Average Cost of Capital

The WACC of Cake Box Holdings PLC (CBOX.L) is 7.3%.

The Cost of Equity of Cake Box Holdings PLC (CBOX.L) is 7.40%.
The Cost of Debt of Cake Box Holdings PLC (CBOX.L) is 5.40%.

Range Selected
Cost of equity 6.40% - 8.40% 7.40%
Tax rate 19.40% - 20.90% 20.15%
Cost of debt 4.60% - 6.20% 5.40%
WACC 6.3% - 8.2% 7.3%
WACC

CBOX.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.4 0.49
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 8.40%
Tax rate 19.40% 20.90%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.60% 6.20%
After-tax WACC 6.3% 8.2%
Selected WACC 7.3%