YNGA.L
Young & Co's Brewery PLC
Price:  
882.00 
GBP
Volume:  
32,081.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

YNGA.L WACC - Weighted Average Cost of Capital

The WACC of Young & Co's Brewery PLC (YNGA.L) is 6.2%.

The Cost of Equity of Young & Co's Brewery PLC (YNGA.L) is 8.55%.
The Cost of Debt of Young & Co's Brewery PLC (YNGA.L) is 4.45%.

Range Selected
Cost of equity 6.80% - 10.30% 8.55%
Tax rate 27.40% - 36.50% 31.95%
Cost of debt 4.00% - 4.90% 4.45%
WACC 5.1% - 7.2% 6.2%
WACC

YNGA.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.47 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.30%
Tax rate 27.40% 36.50%
Debt/Equity ratio 0.75 0.75
Cost of debt 4.00% 4.90%
After-tax WACC 5.1% 7.2%
Selected WACC 6.2%