The WACC of Centaur Media PLC (CAU.L) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.20% - 10.60% | 8.90% |
| Tax rate | 10.90% - 18.60% | 14.75% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 7.0% - 10.2% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.53 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 10.60% |
| Tax rate | 10.90% | 18.60% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 7.0% | 10.2% |
| Selected WACC | 8.6% | |