The WACC of Caledonia Investments PLC (CLDN.L) is 10.1%.
| Range | Selected | |
| Cost of equity | 13.70% - 17.80% | 15.75% |
| Tax rate | 1.80% - 2.60% | 2.20% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 9.1% - 11.1% | 10.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.62 | 1.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.70% | 17.80% |
| Tax rate | 1.80% | 2.60% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 9.1% | 11.1% |
| Selected WACC | 10.1% | |