The WACC of Bunzl plc (BNZL.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 9.40% - 13.00% | 11.20% |
| Tax rate | 23.90% - 24.90% | 24.40% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 7.6% - 10.4% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.91 | 1.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 13.00% |
| Tax rate | 23.90% | 24.90% |
| Debt/Equity ratio | 0.39 | 0.39 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 7.6% | 10.4% |
| Selected WACC | 9.0% | |