The WACC of Belvoir Group PLC (BLV.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.30% | 9.00% |
| Tax rate | 18.40% - 19.40% | 18.90% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 7.6% - 10.1% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.63 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.30% |
| Tax rate | 18.40% | 19.40% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 7.6% | 10.1% |
| Selected WACC | 8.9% | |