The WACC of Brooks Macdonald Group PLC (BRK.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.20% | 9.00% |
| Tax rate | 21.30% - 27.50% | 24.40% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 7.7% - 10.1% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.63 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.20% |
| Tax rate | 21.30% | 27.50% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 7.7% | 10.1% |
| Selected WACC | 8.9% | |