OTB.L
On The Beach Group PLC
Price:  
226.50 
GBP
Volume:  
2,051,816.00
United Kingdom | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OTB.L WACC - Weighted Average Cost of Capital

The WACC of On The Beach Group PLC (OTB.L) is 9.1%.

The Cost of Equity of On The Beach Group PLC (OTB.L) is 9.20%.
The Cost of Debt of On The Beach Group PLC (OTB.L) is 5.10%.

Range Selected
Cost of equity 8.00% - 10.40% 9.20%
Tax rate 17.80% - 18.30% 18.05%
Cost of debt 5.10% - 5.10% 5.10%
WACC 7.9% - 10.3% 9.1%
WACC

OTB.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.66 0.77
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.40%
Tax rate 17.80% 18.30%
Debt/Equity ratio 0.01 0.01
Cost of debt 5.10% 5.10%
After-tax WACC 7.9% 10.3%
Selected WACC 9.1%