The WACC of Brighton Pier Group PLC (PIER.L) is 10.6%.
| Range | Selected | |
| Cost of equity | 6.10% - 7.80% | 6.95% |
| Tax rate | 11.50% - 15.40% | 13.45% |
| Cost of debt | 4.00% - 24.00% | 14.00% |
| WACC | 4.2% - 17.0% | 10.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.36 | 0.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 7.80% |
| Tax rate | 11.50% | 15.40% |
| Debt/Equity ratio | 2.72 | 2.72 |
| Cost of debt | 4.00% | 24.00% |
| After-tax WACC | 4.2% | 17.0% |
| Selected WACC | 10.6% | |