The WACC of Cake Box Holdings PLC (CBOX.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.40% | 7.40% |
| Tax rate | 19.40% - 20.90% | 20.15% |
| Cost of debt | 4.60% - 6.20% | 5.40% |
| WACC | 6.3% - 8.2% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.40% |
| Tax rate | 19.40% | 20.90% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.60% | 6.20% |
| After-tax WACC | 6.3% | 8.2% |
| Selected WACC | 7.3% | |