The WACC of Card Factory PLC (CARD.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 7.60% - 11.30% | 9.45% |
| Tax rate | 19.30% - 22.30% | 20.80% |
| Cost of debt | 4.60% - 5.20% | 4.90% |
| WACC | 6.5% - 9.2% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.6 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 11.30% |
| Tax rate | 19.30% | 22.30% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 4.60% | 5.20% |
| After-tax WACC | 6.5% | 9.2% |
| Selected WACC | 7.8% | |