The WACC of Ceps PLC (CEPS.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 15.20% - 20.30% | 17.75% |
| Tax rate | 18.00% - 20.20% | 19.10% |
| Cost of debt | 5.70% - 6.90% | 6.30% |
| WACC | 7.9% - 10.0% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.88 | 2.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.20% | 20.30% |
| Tax rate | 18.00% | 20.20% |
| Debt/Equity ratio | 2.28 | 2.28 |
| Cost of debt | 5.70% | 6.90% |
| After-tax WACC | 7.9% | 10.0% |
| Selected WACC | 9.0% | |