The WACC of Naked Wines PLC (WINE.L) is 8.2%.
Range | Selected | |
Cost of equity | 6.60% - 8.70% | 7.65% |
Tax rate | 16.60% - 20.00% | 18.30% |
Cost of debt | 7.00% - 17.00% | 12.00% |
WACC | 6.4% - 10.1% | 8.2% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.43 | 0.53 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.60% | 8.70% |
Tax rate | 16.60% | 20.00% |
Debt/Equity ratio | 0.41 | 0.41 |
Cost of debt | 7.00% | 17.00% |
After-tax WACC | 6.4% | 10.1% |
Selected WACC | 8.2% | |