The WACC of Bodycote PLC (BOY.L) is 9.1%.
| Range | Selected | |
| Cost of equity | 8.00% - 11.10% | 9.55% |
| Tax rate | 22.50% - 23.20% | 22.85% |
| Cost of debt | 4.60% - 4.90% | 4.75% |
| WACC | 7.7% - 10.6% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.67 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 11.10% |
| Tax rate | 22.50% | 23.20% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.60% | 4.90% |
| After-tax WACC | 7.7% | 10.6% |
| Selected WACC | 9.1% | |