The WACC of Brewin Dolphin Holdings PLC (BRW.L) is 9.5%.
| Range | Selected | |
| Cost of equity | 8.60% - 10.80% | 9.70% |
| Tax rate | 22.40% - 22.90% | 22.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.4% - 10.6% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.76 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 10.80% |
| Tax rate | 22.40% | 22.90% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.4% | 10.6% |
| Selected WACC | 9.5% | |