The WACC of Colefax Group PLC (CFX.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 8.60% - 12.70% | 10.65% |
| Tax rate | 21.70% - 23.10% | 22.40% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 6.8% - 9.6% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.77 | 1.1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 12.70% |
| Tax rate | 21.70% | 23.10% |
| Debt/Equity ratio | 0.51 | 0.51 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 6.8% | 9.6% |
| Selected WACC | 8.2% | |