The WACC of Capital & Regional PLC (CAL.L) is 6.1%.
| Range | Selected | |
| Cost of equity | 6.70% - 8.60% | 7.65% |
| Tax rate | 3.60% - 12.10% | 7.85% |
| Cost of debt | 4.00% - 7.10% | 5.55% |
| WACC | 5.0% - 7.2% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 8.60% |
| Tax rate | 3.60% | 12.10% |
| Debt/Equity ratio | 1.56 | 1.56 |
| Cost of debt | 4.00% | 7.10% |
| After-tax WACC | 5.0% | 7.2% |
| Selected WACC | 6.1% | |