The WACC of Curtis Banks Group PLC (CBP.L) is 9.7%.
| Range | Selected | |
| Cost of equity | 8.60% - 14.60% | 11.60% |
| Tax rate | 18.80% - 20.40% | 19.60% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.2% - 12.2% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.77 | 1.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 14.60% |
| Tax rate | 18.80% | 20.40% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.2% | 12.2% |
| Selected WACC | 9.7% | |