EMAN.L
Everyman Media Group PLC
Price:  
53.00 
GBP
Volume:  
14,721.00
United Kingdom | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMAN.L WACC - Weighted Average Cost of Capital

The WACC of Everyman Media Group PLC (EMAN.L) is 5.6%.

The Cost of Equity of Everyman Media Group PLC (EMAN.L) is 7.50%.
The Cost of Debt of Everyman Media Group PLC (EMAN.L) is 5.50%.

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%
WACC

EMAN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.35 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%