The WACC of Cloudcoco Group PLC (CLCO.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 16.30% - 21.70% | 19.00% |
| Tax rate | 9.00% - 10.70% | 9.85% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.4% - 9.6% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 2.07 | 2.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.30% | 21.70% |
| Tax rate | 9.00% | 10.70% |
| Debt/Equity ratio | 3.61 | 3.61 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.4% | 9.6% |
| Selected WACC | 8.0% | |