The WACC of Cordiant Digital Infrastructure Ltd (CORD.L) is 9.1%.
| Range | Selected | |
| Cost of equity | 9.20% - 11.50% | 10.35% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.70% - 4.70% | 4.70% |
| WACC | 8.2% - 10.0% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.88 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 11.50% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 4.70% | 4.70% |
| After-tax WACC | 8.2% | 10.0% |
| Selected WACC | 9.1% | |