The WACC of Conygar Investment Co PLC (CIC.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.40% | 7.25% |
| Tax rate | 4.30% - 5.70% | 5.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.3% - 7.8% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.35 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.40% |
| Tax rate | 4.30% | 5.70% |
| Debt/Equity ratio | 0.5 | 0.5 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.3% | 7.8% |
| Selected WACC | 7.0% | |