CPC.L
City Pub Group PLC
Price:  
139.00 
GBP
Volume:  
53,814.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPC.L WACC - Weighted Average Cost of Capital

The WACC of City Pub Group PLC (CPC.L) is 6.3%.

The Cost of Equity of City Pub Group PLC (CPC.L) is 6.75%.
The Cost of Debt of City Pub Group PLC (CPC.L) is 5.55%.

Range Selected
Cost of equity 6.00% - 7.50% 6.75%
Tax rate 21.10% - 31.20% 26.15%
Cost of debt 4.00% - 7.10% 5.55%
WACC 5.6% - 7.1% 6.3%
WACC

CPC.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.34 0.36
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 7.50%
Tax rate 21.10% 31.20%
Debt/Equity ratio 0.18 0.18
Cost of debt 4.00% 7.10%
After-tax WACC 5.6% 7.1%
Selected WACC 6.3%