DIS.L
Distil PLC
Price:  
0.16 
GBP
Volume:  
5,298,277.00
United Kingdom | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DIS.L WACC - Weighted Average Cost of Capital

The WACC of Distil PLC (DIS.L) is 4.8%.

The Cost of Equity of Distil PLC (DIS.L) is 6.50%.
The Cost of Debt of Distil PLC (DIS.L) is 5.00%.

Range Selected
Cost of equity 5.60% - 7.40% 6.50%
Tax rate 34.20% - 41.40% 37.80%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.4% - 5.2% 4.8%
WACC

DIS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.27 0.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 7.40%
Tax rate 34.20% 41.40%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.4% 5.2%
Selected WACC 4.8%