SBDS.L
Silver Bullet Data Services Group PLC
Price:  
63.50 
GBP
Volume:  
28,522.00
United Kingdom | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SBDS.L WACC - Weighted Average Cost of Capital

The WACC of Silver Bullet Data Services Group PLC (SBDS.L) is 8.8%.

The Cost of Equity of Silver Bullet Data Services Group PLC (SBDS.L) is 9.35%.
The Cost of Debt of Silver Bullet Data Services Group PLC (SBDS.L) is 7.45%.

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%
WACC

SBDS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.55 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%