The WACC of A.G.Barr PLC (BAG.L) is 9.6%.
| Range | Selected | |
| Cost of equity | 8.30% - 11.00% | 9.65% |
| Tax rate | 24.40% - 25.60% | 25.00% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 8.2% - 10.9% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.71 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 11.00% |
| Tax rate | 24.40% | 25.60% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 8.2% | 10.9% |
| Selected WACC | 9.6% | |