The WACC of C4X Discovery Holdings PLC (C4XD.L) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.70% - 8.20% | 6.95% |
| Tax rate | 19.40% - 20.90% | 20.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.7% - 8.1% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.29 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 8.20% |
| Tax rate | 19.40% | 20.90% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.7% | 8.1% |
| Selected WACC | 6.9% | |