The WACC of Northcoders Group PLC (CODE.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.70% - 8.70% | 7.70% |
| Tax rate | 12.20% - 20.50% | 16.35% |
| Cost of debt | 7.00% - 16.70% | 11.85% |
| WACC | 6.7% - 9.1% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 8.70% |
| Tax rate | 12.20% | 20.50% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 7.00% | 16.70% |
| After-tax WACC | 6.7% | 9.1% |
| Selected WACC | 7.9% | |