The WACC of Close Brothers Group PLC (CBG.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 15.10% - 25.50% | 20.30% |
| Tax rate | 26.10% - 28.20% | 27.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.7% - 7.4% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.85 | 2.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.10% | 25.50% |
| Tax rate | 26.10% | 28.20% |
| Debt/Equity ratio | 4.81 | 4.81 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.7% | 7.4% |
| Selected WACC | 6.5% | |