The WACC of Cab Payments Holdings PLC (CABP.L) is 6.3%.
| Range | Selected | |
| Cost of equity | 13.90% - 17.30% | 15.60% |
| Tax rate | 22.90% - 26.40% | 24.65% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.3% - 6.4% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.66 | 1.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.90% | 17.30% |
| Tax rate | 22.90% | 26.40% |
| Debt/Equity ratio | 8.7 | 8.7 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.3% | 6.4% |
| Selected WACC | 6.3% | |