VARE.L
Various Eateries PLC
Price:  
17.50 
GBP
Volume:  
11,074.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VARE.L WACC - Weighted Average Cost of Capital

The WACC of Various Eateries PLC (VARE.L) is 5.5%.

The Cost of Equity of Various Eateries PLC (VARE.L) is 7.00%.
The Cost of Debt of Various Eateries PLC (VARE.L) is 5.50%.

Range Selected
Cost of equity 6.20% - 7.80% 7.00%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.00% - 7.00% 5.50%
WACC 4.5% - 6.5% 5.5%
WACC

VARE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.37 0.4
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 7.80%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1.44 1.44
Cost of debt 4.00% 7.00%
After-tax WACC 4.5% 6.5%
Selected WACC 5.5%