The WACC of N Brown Group PLC (BWNG.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 8.80% - 14.30% | 11.55% |
| Tax rate | 20.40% - 25.00% | 22.70% |
| Cost of debt | 4.00% - 12.50% | 8.25% |
| WACC | 5.3% - 11.2% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.81 | 1.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 14.30% |
| Tax rate | 20.40% | 25.00% |
| Debt/Equity ratio | 1.71 | 1.71 |
| Cost of debt | 4.00% | 12.50% |
| After-tax WACC | 5.3% | 11.2% |
| Selected WACC | 8.2% | |