DRUM.L
Drumz PLC
Price:  
6.25 
GBP
Volume:  
144,138.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRUM.L WACC - Weighted Average Cost of Capital

The WACC of Drumz PLC (DRUM.L) is 6.4%.

The Cost of Equity of Drumz PLC (DRUM.L) is 8.80%.
The Cost of Debt of Drumz PLC (DRUM.L) is 5.00%.

Range Selected
Cost of equity 7.50% - 10.10% 8.80%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 7.1% 6.4%
WACC

DRUM.L WACC calculation

Category Low High
Long-term bond rate 4.4% 4.9%
Equity market risk premium 6.4% 7.4%
Adjusted beta 0.47 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.10%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 7.1%
Selected WACC 6.4%