HVT.L
Heavitree Brewery PLC
Price:  
280.00 
GBP
Volume:  
830.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HVT.L WACC - Weighted Average Cost of Capital

The WACC of Heavitree Brewery PLC (HVT.L) is 7.5%.

The Cost of Equity of Heavitree Brewery PLC (HVT.L) is 8.40%.
The Cost of Debt of Heavitree Brewery PLC (HVT.L) is 4.35%.

Range Selected
Cost of equity 6.70% - 10.10% 8.40%
Tax rate 17.50% - 22.00% 19.75%
Cost of debt 4.00% - 4.70% 4.35%
WACC 6.1% - 8.9% 7.5%
WACC

HVT.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.45 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 10.10%
Tax rate 17.50% 22.00%
Debt/Equity ratio 0.22 0.22
Cost of debt 4.00% 4.70%
After-tax WACC 6.1% 8.9%
Selected WACC 7.5%