The WACC of Cerillion PLC (CER.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.00% | 8.70% |
| Tax rate | 10.40% - 13.80% | 12.10% |
| Cost of debt | 4.60% - 5.10% | 4.85% |
| WACC | 7.4% - 10.0% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.57 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.00% |
| Tax rate | 10.40% | 13.80% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.60% | 5.10% |
| After-tax WACC | 7.4% | 10.0% |
| Selected WACC | 8.7% | |