The WACC of Actual Experience PLC (ACT.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.80% | 7.30% |
| Tax rate | 2.90% - 4.50% | 3.70% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.2% - 8.0% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.29 | 0.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.80% |
| Tax rate | 2.90% | 4.50% |
| Debt/Equity ratio | 0.64 | 0.64 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.2% | 8.0% |
| Selected WACC | 7.1% | |