Skip to content

Black Rock Coffee Bar, Inc. Class A Common Stock (BRCB) — WACC Analysis

WACC Breakdown

Black Rock Coffee Bar, Inc. Class A Common Stock (BRCB) has a weighted average cost of capital (WACC) of 10.4%. The cost of equity is 11.8%, derived from a beta of 1.85 and a risk-free rate of 5.2%. The after-tax cost of debt is 2.0%. The capital structure is 85.7% equity and 14.3% debt.

Interpretation

A WACC of 10.4% is moderate, reflecting the market's balanced risk assessment of Black Rock Coffee Bar, Inc. Class A Common Stock.

Investors can compare BRCB's WACC of 10.4% against industry peers to gauge its relative financing costs. A beta of 1.85 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

BRCB WACC: 10.44% for Black Rock Coffee Bar, Inc. Class A Common Stock

Current inputs imply a 11.85% cost of equity and a 2.00% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Black Rock Coffee Bar, Inc. Class A Common Stock Common Stock (BRCB) WACC Results
Weighted Average Cost of Capital
10.44%
Cost of Equity
11.85%
Risk-Free Rate5.22%
Beta1.85
Market Risk Premium4.23%
Cost of Debt
2.00%
Pre-Tax Cost of Debt2.00%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 85.67%($159.90M)
Debt: 14.33%($26.75M)
Equity Component
10.15%
85.67% × 11.85%
Debt Component
0.29%
14.33% × 2.00%

Black Rock Coffee Bar, Inc. Class A Common Stock (BRCB) WACC in context

Black Rock Coffee Bar, Inc. Class A Common Stock (BRCB) currently screens with an estimated WACC of 10.44%. That blends a 11.85% cost of equity, a 2.00% pre-tax cost of debt, and a 85.67% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What BRCB WACC implies

A 10.44% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates BRCB

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.85 and equity accounts for 85.67% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.