The WACC of Auto Trader Group PLC (AUTO.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.20% | 8.05% |
| Tax rate | 18.80% - 19.40% | 19.10% |
| Cost of debt | 4.60% - 10.40% | 7.50% |
| WACC | 6.9% - 9.2% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.49 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.20% |
| Tax rate | 18.80% | 19.40% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.60% | 10.40% |
| After-tax WACC | 6.9% | 9.2% |
| Selected WACC | 8.1% | |