The WACC of Bellway PLC (BWY.L) is 11.0%.
| Range | Selected | |
| Cost of equity | 9.10% - 13.20% | 11.15% |
| Tax rate | 18.60% - 19.30% | 18.95% |
| Cost of debt | 4.60% - 13.30% | 8.95% |
| WACC | 8.9% - 13.1% | 11.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.86 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 13.20% |
| Tax rate | 18.60% | 19.30% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.60% | 13.30% |
| After-tax WACC | 8.9% | 13.1% |
| Selected WACC | 11.0% | |