DBOX.L
Digitalbox PLC
Price:  
4.85 
GBP
Volume:  
133,858.00
United Kingdom | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DBOX.L WACC - Weighted Average Cost of Capital

The WACC of Digitalbox PLC (DBOX.L) is 6.7%.

The Cost of Equity of Digitalbox PLC (DBOX.L) is 6.90%.
The Cost of Debt of Digitalbox PLC (DBOX.L) is 5.30%.

Range Selected
Cost of equity 5.90% - 7.90% 6.90%
Tax rate 22.10% - 34.90% 28.50%
Cost of debt 4.60% - 6.00% 5.30%
WACC 5.7% - 7.7% 6.7%
WACC

DBOX.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.31 0.42
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 7.90%
Tax rate 22.10% 34.90%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.60% 6.00%
After-tax WACC 5.7% 7.7%
Selected WACC 6.7%