The WACC of Benchmark Holdings PLC (BMK.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.10% | 7.20% |
| Tax rate | 16.10% - 26.30% | 21.20% |
| Cost of debt | 7.00% - 7.70% | 7.35% |
| WACC | 6.2% - 7.4% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.38 | 0.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.10% |
| Tax rate | 16.10% | 26.30% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 7.00% | 7.70% |
| After-tax WACC | 6.2% | 7.4% |
| Selected WACC | 6.8% | |