The WACC of Ros Agro PLC (AGRO.L) is 6.3%.
| Range | Selected | |
| Cost of equity | 7.70% - 13.50% | 10.60% |
| Tax rate | 6.30% - 7.00% | 6.65% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 5.0% - 7.5% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 1.7% | 2.2% |
| Equity market risk premium | 4.8% | 5.8% |
| Adjusted beta | 1.25 | 1.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 13.50% |
| Tax rate | 6.30% | 7.00% |
| Debt/Equity ratio | 2.21 | 2.21 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 5.0% | 7.5% |
| Selected WACC | 6.3% | |