The WACC of Camellia PLC (CAM.L) is 8.3%.
| Range | Selected | |
| Cost of equity | 6.10% - 7.70% | 6.90% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 9.60% - 24.00% | 16.80% |
| WACC | 6.5% - 10.1% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.36 | 0.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 7.70% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 9.60% | 24.00% |
| After-tax WACC | 6.5% | 10.1% |
| Selected WACC | 8.3% | |