The WACC of Carclo PLC (CAR.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.00% - 10.20% | 8.60% |
| Tax rate | 13.50% - 31.00% | 22.25% |
| Cost of debt | 6.40% - 15.80% | 11.10% |
| WACC | 6.1% - 10.6% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.51 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 10.20% |
| Tax rate | 13.50% | 31.00% |
| Debt/Equity ratio | 1.51 | 1.51 |
| Cost of debt | 6.40% | 15.80% |
| After-tax WACC | 6.1% | 10.6% |
| Selected WACC | 8.4% | |