The WACC of Stock Spirits Group PLC (STCK.L) is 6.3%.
Range | Selected | |
Cost of equity | 5.8% - 7.4% | 6.6% |
Tax rate | 27.4% - 30.2% | 28.8% |
Cost of debt | 4.0% - 4.5% | 4.25% |
WACC | 5.5% - 7.1% | 6.3% |
Category | Low | High |
Long-term bond rate | 2.9% | 3.4% |
Equity market risk premium | 5.3% | 6.3% |
Adjusted beta | 0.53 | 0.55 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.8% | 7.4% |
Tax rate | 27.4% | 30.2% |
Debt/Equity ratio | 0.09 | 0.09 |
Cost of debt | 4.0% | 4.5% |
After-tax WACC | 5.5% | 7.1% |
Selected WACC | 6.3% | |
Debt/Equity | Unlevered | |||
Peers | Company Name | ratio | Beta | beta |
STCK.L | Stock Spirits Group PLC | 0.09 | 0.94 | 0.88 |
ADVI.PA | Advini SA | 2.55 | 0.38 | 0.13 |
ALLAN.PA | Lanson BCC SA | 2.2 | 0.35 | 0.13 |
ARCUS.OL | Arcus ASA | 0.62 | 0.45 | 0.31 |
BEZ.DE | Berentzen Gruppe AG | 0.39 | -0.15 | -0.12 |
IWB.MI | Italian Wine Brands SpA | 0.83 | 0.55 | 0.34 |
LPE.PA | Laurent Perrier SA | 0.38 | 0.44 | 0.34 |
MBWS.PA | Marie Brizard Wine and Spirits SA | 0.02 | -0.18 | -0.18 |
SWA.DE | Schloss Wachenheim AG | 0.85 | -0.04 | -0.03 |
VRAP.PA | Vranken Pommery Monopole SA | 5.78 | 0.15 | 0.03 |
Low | High | |
Unlevered beta | 0.09 | 0.2 |
Relevered beta | 0.3 | 0.33 |
Adjusted relevered beta | 0.53 | 0.55 |