PBEE.L
Pensionbee Group PLC
Price:  
155.00 
GBP
Volume:  
115,403.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PBEE.L WACC - Weighted Average Cost of Capital

The WACC of Pensionbee Group PLC (PBEE.L) is 10.8%.

The Cost of Equity of Pensionbee Group PLC (PBEE.L) is 10.85%.
The Cost of Debt of Pensionbee Group PLC (PBEE.L) is 7.00%.

Range Selected
Cost of equity 9.70% - 12.00% 10.85%
Tax rate 1.40% - 1.50% 1.45%
Cost of debt 7.00% - 7.00% 7.00%
WACC 9.7% - 12.0% 10.8%
WACC

PBEE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.95 1
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.70% 12.00%
Tax rate 1.40% 1.50%
Debt/Equity ratio 0 0
Cost of debt 7.00% 7.00%
After-tax WACC 9.7% 12.0%
Selected WACC 10.8%