FEVR.L
Fevertree Drinks PLC
Price:  
715.00 
GBP
Volume:  
469,451.00
United Kingdom | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FEVR.L WACC - Weighted Average Cost of Capital

The WACC of Fevertree Drinks PLC (FEVR.L) is 9.5%.

The Cost of Equity of Fevertree Drinks PLC (FEVR.L) is 9.60%.
The Cost of Debt of Fevertree Drinks PLC (FEVR.L) is 6.40%.

Range Selected
Cost of equity 8.20% - 11.00% 9.60%
Tax rate 19.50% - 19.70% 19.60%
Cost of debt 6.40% - 6.40% 6.40%
WACC 8.2% - 10.9% 9.5%
WACC

FEVR.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.71 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 11.00%
Tax rate 19.50% 19.70%
Debt/Equity ratio 0.02 0.02
Cost of debt 6.40% 6.40%
After-tax WACC 8.2% 10.9%
Selected WACC 9.5%