The WACC of Breedon Group PLC (BREE.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.80% | 9.40% |
| Tax rate | 19.90% - 24.80% | 22.35% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 7.3% - 9.6% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.68 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.80% |
| Tax rate | 19.90% | 24.80% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 7.3% | 9.6% |
| Selected WACC | 8.4% | |