The WACC of Cambria Automobiles PLC (CAMB.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.00% | 8.80% |
| Tax rate | 19.90% - 20.30% | 20.10% |
| Cost of debt | 4.00% - 5.50% | 4.75% |
| WACC | 7.1% - 9.4% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.88 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.00% |
| Tax rate | 19.90% | 20.30% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.00% | 5.50% |
| After-tax WACC | 7.1% | 9.4% |
| Selected WACC | 8.2% | |