The WACC of CLARIVATE PLC (CLVT) is 8.7%.
| Range | Selected | |
| Cost of equity | 5.60% - 8.40% | 7.00% |
| Tax rate | 2.10% - 3.70% | 2.90% |
| Cost of debt | 5.30% - 15.60% | 10.45% |
| WACC | 5.4% - 12.0% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.38 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 8.40% |
| Tax rate | 2.10% | 3.70% |
| Debt/Equity ratio | 1.16 | 1.16 |
| Cost of debt | 5.30% | 15.60% |
| After-tax WACC | 5.4% | 12.0% |
| Selected WACC | 8.7% | |