The WACC of Bristol & West PLC (BWSA.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.40% - 11.90% | 9.15% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 8.2% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 11.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.88 | 0.88 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 8.2% |
| Selected WACC | 6.8% | |