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