The WACC of Capital Ltd (CAPD.L) is 9.1%.
| Range | Selected | |
| Cost of equity | 9.70% - 12.40% | 11.05% |
| Tax rate | 25.70% - 27.90% | 26.80% |
| Cost of debt | 5.50% - 10.80% | 8.15% |
| WACC | 7.5% - 10.6% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.95 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 12.40% |
| Tax rate | 25.70% | 27.90% |
| Debt/Equity ratio | 0.63 | 0.63 |
| Cost of debt | 5.50% | 10.80% |
| After-tax WACC | 7.5% | 10.6% |
| Selected WACC | 9.1% | |