WINE.L
Naked Wines PLC
Price:  
49.85 
GBP
Volume:  
112,365.00
United Kingdom | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WINE.L WACC - Weighted Average Cost of Capital

The WACC of Naked Wines PLC (WINE.L) is 8.4%.

The Cost of Equity of Naked Wines PLC (WINE.L) is 7.80%.
The Cost of Debt of Naked Wines PLC (WINE.L) is 12.00%.

Range Selected
Cost of equity 6.60% - 9.00% 7.80%
Tax rate 16.60% - 20.00% 18.30%
Cost of debt 7.00% - 17.00% 12.00%
WACC 6.4% - 10.4% 8.4%
WACC

WINE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.44 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 9.00%
Tax rate 16.60% 20.00%
Debt/Equity ratio 0.42 0.42
Cost of debt 7.00% 17.00%
After-tax WACC 6.4% 10.4%
Selected WACC 8.4%