FEVR.L
Fevertree Drinks PLC
Price:  
789.00 
GBP
Volume:  
394,358.00
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 9.4%.

The Cost of Equity of Fevertree Drinks PLC (FEVR.L) is 9.50%.
The Cost of Debt of Fevertree Drinks PLC (FEVR.L) is 4.30%.

Range Selected
Cost of equity 8.20% - 10.80% 9.50%
Tax rate 19.70% - 24.10% 21.90%
Cost of debt 4.00% - 4.60% 4.30%
WACC 8.2% - 10.7% 9.4%
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 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 10.80%
Tax rate 19.70% 24.10%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 4.60%
After-tax WACC 8.2% 10.7%
Selected WACC 9.4%