The WACC of Everyman Media Group PLC (EMAN.L) is 5.6%.
Range | Selected | |
Cost of equity | 6.10% - 8.90% | 7.50% |
Tax rate | 4.70% - 13.90% | 9.30% |
Cost of debt | 4.00% - 7.00% | 5.50% |
WACC | 4.4% - 6.8% | 5.6% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.35 | 0.56 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.10% | 8.90% |
Tax rate | 4.70% | 13.90% |
Debt/Equity ratio | 2.67 | 2.67 |
Cost of debt | 4.00% | 7.00% |
After-tax WACC | 4.4% | 6.8% |
Selected WACC | 5.6% | |