The WACC of Facilities By ADF PLC (ADF.L) is 5.9%.
| Range | Selected | |
| Cost of equity | 6.10% - 7.50% | 6.80% |
| Tax rate | 19.60% - 24.80% | 22.20% |
| Cost of debt | 5.20% - 7.00% | 6.10% |
| WACC | 5.3% - 6.6% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.36 | 0.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 7.50% |
| Tax rate | 19.60% | 24.80% |
| Debt/Equity ratio | 0.72 | 0.72 |
| Cost of debt | 5.20% | 7.00% |
| After-tax WACC | 5.3% | 6.6% |
| Selected WACC | 5.9% | |