The WACC of World Chess PLC (CHSS.L) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.60% - 8.30% | 6.95% |
| Tax rate | 8.30% - 11.00% | 9.65% |
| Cost of debt | 4.60% - 9.00% | 6.80% |
| WACC | 5.5% - 8.3% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.27 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 8.30% |
| Tax rate | 8.30% | 11.00% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.60% | 9.00% |
| After-tax WACC | 5.5% | 8.3% |
| Selected WACC | 6.9% | |