The WACC of Ceiba Investments Ltd (CBA.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.20% | 8.85% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.10% - 5.10% | 5.10% |
| WACC | 6.0% - 7.5% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.59 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.78 | 0.78 |
| Cost of debt | 5.10% | 5.10% |
| After-tax WACC | 6.0% | 7.5% |
| Selected WACC | 6.8% | |