The risk-free rate of 3.
75% was determined using the yield of the UK 10-year government
gilt. This is the traditional benchmark for GBP denominated valuations, based on a long-term
default-free rate that is consistent with Domino's UK investment cycle and the present UK
monetary situation. The levered beta of 1.23 was produced by releveling the restaurant
sector's unlevered beta (0.80) and applying Domino's UK target capital structure (D/E = 0.71)
and a 25% corporate tax rate. This beta reflects the company's exposure to both industry risk
(restaurants are susceptible to consumer spending) and financial risk due to its debt level. A
beta greater than 1.0 suggests that Domino's UK equity is more volatile than the market,
which is consistent with its operating model and leveraged situation. All these factors work
together to guarantee that our WACC of 7.87% appropriately represents Domino's UK's cost
of capital, balancing firm-specific leverage, sector benchmarks, and the sovereign risk profile
of the UK.