The WACC of Caffyns PLC (CFYN.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.90% | 6.70% |
| Tax rate | 20.60% - 26.00% | 23.30% |
| Cost of debt | 5.80% - 21.00% | 13.40% |
| WACC | 4.9% - 12.9% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.26 | 0.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.90% |
| Tax rate | 20.60% | 26.00% |
| Debt/Equity ratio | 1.89 | 1.89 |
| Cost of debt | 5.80% | 21.00% |
| After-tax WACC | 4.9% | 12.9% |
| Selected WACC | 8.9% | |