The WACC of CLS Holdings PLC (CLI.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 12.10% - 16.60% | 14.35% |
| Tax rate | 11.00% - 16.90% | 13.95% |
| Cost of debt | 4.00% - 9.20% | 6.60% |
| WACC | 5.5% - 9.8% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.35 | 1.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.10% | 16.60% |
| Tax rate | 11.00% | 16.90% |
| Debt/Equity ratio | 3.29 | 3.29 |
| Cost of debt | 4.00% | 9.20% |
| After-tax WACC | 5.5% | 9.8% |
| Selected WACC | 7.7% | |