The WACC of Circassia Group PLC (CIR.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 8.10% - 10.40% | 9.25% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.20% - 10.80% | 8.00% |
| WACC | 8.1% - 10.4% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.4% | 4.9% |
| Equity market risk premium | 6.4% | 7.4% |
| Adjusted beta | 0.57 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 10.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.20% | 10.80% |
| After-tax WACC | 8.1% | 10.4% |
| Selected WACC | 9.2% | |