WTB.L
Whitbread PLC
Price:  
2,537.00 
GBP
Volume:  
302,468.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WTB.L WACC - Weighted Average Cost of Capital

The WACC of Whitbread PLC (WTB.L) is 6.4%.

The Cost of Equity of Whitbread PLC (WTB.L) is 9.10%.
The Cost of Debt of Whitbread PLC (WTB.L) is 5.55%.

Range Selected
Cost of equity 8.00% - 10.20% 9.10%
Tax rate 24.30% - 26.20% 25.25%
Cost of debt 4.00% - 7.10% 5.55%
WACC 5.3% - 7.5% 6.4%
WACC

WTB.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.66 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.20%
Tax rate 24.30% 26.20%
Debt/Equity ratio 1.14 1.14
Cost of debt 4.00% 7.10%
After-tax WACC 5.3% 7.5%
Selected WACC 6.4%