The WACC of City Pub Group PLC (CPC.L) is 6.3%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.50% | 6.75% |
| Tax rate | 21.10% - 31.20% | 26.15% |
| Cost of debt | 4.00% - 7.10% | 5.55% |
| WACC | 5.6% - 7.1% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.34 | 0.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.50% |
| Tax rate | 21.10% | 31.20% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 4.00% | 7.10% |
| After-tax WACC | 5.6% | 7.1% |
| Selected WACC | 6.3% | |