The WACC of Clarkson PLC (CKN.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.00% | 8.10% |
| Tax rate | 21.20% - 35.70% | 28.45% |
| Cost of debt | 4.20% - 4.60% | 4.40% |
| WACC | 7.1% - 8.8% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.54 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.00% |
| Tax rate | 21.20% | 35.70% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.20% | 4.60% |
| After-tax WACC | 7.1% | 8.8% |
| Selected WACC | 8.0% | |