Turbo-charge your stock research journey with our AI-powered Filings Search tool. Try now for FREE!
STCK.L
Stock Spirits Group PLC
Price:  
377 
GBP
Volume:  
14,118,200
United Kingdom | Beverages

STCK.L WACC - Weighted Average Cost of Capital

The WACC of Stock Spirits Group PLC (STCK.L) is 6.3%.

The Cost of Equity of Stock Spirits Group PLC (STCK.L) is 6.6%.
The Cost of Debt of Stock Spirits Group PLC (STCK.L) is 4.25%.

RangeSelected
Cost of equity5.8% - 7.4%6.6%
Tax rate27.4% - 30.2%28.8%
Cost of debt4.0% - 4.5%4.25%
WACC5.5% - 7.1%6.3%
WACC

STCK.L WACC calculation

CategoryLowHigh
Long-term bond rate2.9%3.4%
Equity market risk premium5.3%6.3%
Adjusted beta0.530.55
Additional risk adjustments0.0%0.5%
Cost of equity5.8%7.4%
Tax rate27.4%30.2%
Debt/Equity ratio
0.090.09
Cost of debt4.0%4.5%
After-tax WACC5.5%7.1%
Selected WACC6.3%