DNLM.L
Dunelm Group PLC
Price:  
1,120.00 
GBP
Volume:  
288,064.00
United Kingdom | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DNLM.L WACC - Weighted Average Cost of Capital

The WACC of Dunelm Group PLC (DNLM.L) is 7.7%.

The Cost of Equity of Dunelm Group PLC (DNLM.L) is 8.30%.
The Cost of Debt of Dunelm Group PLC (DNLM.L) is 4.30%.

Range Selected
Cost of equity 7.10% - 9.50% 8.30%
Tax rate 19.60% - 20.20% 19.90%
Cost of debt 4.00% - 4.60% 4.30%
WACC 6.6% - 8.8% 7.7%
WACC

DNLM.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.53 0.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.50%
Tax rate 19.60% 20.20%
Debt/Equity ratio 0.15 0.15
Cost of debt 4.00% 4.60%
After-tax WACC 6.6% 8.8%
Selected WACC 7.7%