The WACC of Admiral Group PLC (ADM.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 7.30% - 11.40% | 9.35% |
| Tax rate | 18.00% - 19.40% | 18.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.9% - 10.5% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.55 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 11.40% |
| Tax rate | 18.00% | 19.40% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.9% | 10.5% |
| Selected WACC | 8.7% | |