The WACC of Beazley PLC (BEZ.L) is 9.5%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.30% | 10.00% |
| Tax rate | 15.00% - 16.90% | 15.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.3% - 10.6% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.79 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.30% |
| Tax rate | 15.00% | 16.90% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.3% | 10.6% |
| Selected WACC | 9.5% | |