RBG.L
Revolution Bars Group PLC
Price:  
0.57 
GBP
Volume:  
1,369,889.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RBG.L WACC - Weighted Average Cost of Capital

The WACC of Revolution Bars Group PLC (RBG.L) is 15.1%.

The Cost of Equity of Revolution Bars Group PLC (RBG.L) is 9.05%.
The Cost of Debt of Revolution Bars Group PLC (RBG.L) is 15.75%.

Range Selected
Cost of equity 6.80% - 11.30% 9.05%
Tax rate 0.10% - 2.90% 1.50%
Cost of debt 10.50% - 21.00% 15.75%
WACC 10.3% - 19.9% 15.1%
WACC

RBG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.47 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 11.30%
Tax rate 0.10% 2.90%
Debt/Equity ratio 17.46 17.46
Cost of debt 10.50% 21.00%
After-tax WACC 10.3% 19.9%
Selected WACC 15.1%