The WACC of Bens Creek Group PLC (BEN.L) is 6.3%.
| Range | Selected | |
| Cost of equity | 11.90% - 107.00% | 59.45% |
| Tax rate | 14.30% - 20.40% | 17.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.6% - 7.9% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.32 | 14.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.90% | 107.00% |
| Tax rate | 14.30% | 20.40% |
| Debt/Equity ratio | 25.08 | 25.08 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.6% | 7.9% |
| Selected WACC | 6.3% | |