The WACC of Silver Bullet Data Services Group PLC (SBDS.L) is 8.8%.
Range | Selected | |
Cost of equity | 7.30% - 11.40% | 9.35% |
Tax rate | 3.80% - 4.40% | 4.10% |
Cost of debt | 7.00% - 7.90% | 7.45% |
WACC | 7.1% - 10.5% | 8.8% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.55 | 0.91 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.30% | 11.40% |
Tax rate | 3.80% | 4.40% |
Debt/Equity ratio | 0.29 | 0.29 |
Cost of debt | 7.00% | 7.90% |
After-tax WACC | 7.1% | 10.5% |
Selected WACC | 8.8% | |