The WACC of Chill Brands Group PLC (CHLL.L) is 8.8%.
| Range | Selected | |
| Cost of equity | 8.60% - 13.20% | 10.90% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.2% - 10.4% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.77 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 13.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.43 | 0.43 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.2% | 10.4% |
| Selected WACC | 8.8% | |