The WACC of B90 Holdings PLC (B90.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 11.30% - 16.40% | 13.85% |
| Tax rate | -% - 0.20% | 0.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.1% - 10.7% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.22 | 1.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.30% | 16.40% |
| Tax rate | -% | 0.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.1% | 10.7% |
| Selected WACC | 9.4% | |