The WACC of CMO Group PLC (CMO.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.20% - 14.20% | 11.20% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 6.70% - 7.00% | 6.85% |
| WACC | 7.2% - 10.9% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.71 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 14.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.62 | 0.62 |
| Cost of debt | 6.70% | 7.00% |
| After-tax WACC | 7.2% | 10.9% |
| Selected WACC | 9.0% | |