The WACC of Close Brothers Group PLC (CBG.L) is 5.9%.
| Range | Selected | |
| Cost of equity | 14.20% - 27.00% | 20.60% |
| Tax rate | 26.10% - 28.20% | 27.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 6.7% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.7 | 3.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.20% | 27.00% |
| Tax rate | 26.10% | 28.20% |
| Debt/Equity ratio | 6.58 | 6.58 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 6.7% |
| Selected WACC | 5.9% | |