PEBB.L
Pebble Group PLC
Price:  
35.50 
GBP
Volume:  
473,988.00
United Kingdom | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PEBB.L WACC - Weighted Average Cost of Capital

The WACC of Pebble Group PLC (PEBB.L) is 8.9%.

The Cost of Equity of Pebble Group PLC (PEBB.L) is 9.45%.
The Cost of Debt of Pebble Group PLC (PEBB.L) is 5.45%.

Range Selected
Cost of equity 8.10% - 10.80% 9.45%
Tax rate 21.20% - 21.30% 21.25%
Cost of debt 4.60% - 6.30% 5.45%
WACC 7.6% - 10.1% 8.9%
WACC

PEBB.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.68 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 10.80%
Tax rate 21.20% 21.30%
Debt/Equity ratio 0.12 0.12
Cost of debt 4.60% 6.30%
After-tax WACC 7.6% 10.1%
Selected WACC 8.9%

PEBB.L's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for PEBB.L:

cost_of_equity (9.45%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.68) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.