The WACC of CentralNic Group Plc (CNIC.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.40% - 11.00% | 9.20% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 6.00% - 6.40% | 6.20% |
| WACC | 6.7% - 9.3% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.4% | 4.9% |
| Equity market risk premium | 6.4% | 7.4% |
| Adjusted beta | 0.46 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 11.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.42 | 0.42 |
| Cost of debt | 6.00% | 6.40% |
| After-tax WACC | 6.7% | 9.3% |
| Selected WACC | 8.0% | |