The WACC of Bunzl plc (BNZL.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.50% | 10.10% |
| Tax rate | 22.80% - 23.70% | 23.25% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 7.6% - 9.9% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.79 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.50% |
| Tax rate | 22.80% | 23.70% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 7.6% | 9.9% |
| Selected WACC | 8.7% | |