REVB.L
Revolution Beauty Group PLC
Price:  
13.25 
GBP
Volume:  
162,485.00
United Kingdom | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

REVB.L WACC - Weighted Average Cost of Capital

The WACC of Revolution Beauty Group PLC (REVB.L) is 8.7%.

The Cost of Equity of Revolution Beauty Group PLC (REVB.L) is 10.50%.
The Cost of Debt of Revolution Beauty Group PLC (REVB.L) is 6.90%.

Range Selected
Cost of equity 8.80% - 12.20% 10.50%
Tax rate 2.40% - 4.70% 3.55%
Cost of debt 6.20% - 7.60% 6.90%
WACC 7.5% - 9.9% 8.7%
WACC

REVB.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.81 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 12.20%
Tax rate 2.40% 4.70%
Debt/Equity ratio 0.9 0.9
Cost of debt 6.20% 7.60%
After-tax WACC 7.5% 9.9%
Selected WACC 8.7%