CHLL.L
Chill Brands Group PLC
Price:  
2.15 
GBP
Volume:  
1,278,450.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHLL.L WACC - Weighted Average Cost of Capital

The WACC of Chill Brands Group PLC (CHLL.L) is 8.7%.

The Cost of Equity of Chill Brands Group PLC (CHLL.L) is 10.70%.
The Cost of Debt of Chill Brands Group PLC (CHLL.L) is 5.00%.

Range Selected
Cost of equity 8.60% - 12.80% 10.70%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.2% - 10.2% 8.7%
WACC

CHLL.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.77 1.12
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 12.80%
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% 10.2%
Selected WACC 8.7%