The WACC of Clear Leisure PLC (CLP.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.50% - 11.00% | 9.25% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 9.3% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.85 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 11.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.33 | 0.33 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 9.3% |
| Selected WACC | 8.0% | |