The WACC of Billington Holdings PLC (BILN.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 8.00% - 9.80% | 8.90% |
| Tax rate | 19.00% - 20.60% | 19.80% |
| Cost of debt | 4.20% - 4.60% | 4.40% |
| WACC | 7.8% - 9.6% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.66 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 9.80% |
| Tax rate | 19.00% | 20.60% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.20% | 4.60% |
| After-tax WACC | 7.8% | 9.6% |
| Selected WACC | 8.7% | |