The WACC of Compass Group PLC (CPG.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.70% - 9.50% | 8.60% |
| Tax rate | 23.80% - 24.20% | 24.00% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 7.3% - 9.0% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.62 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 9.50% |
| Tax rate | 23.80% | 24.20% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 7.3% | 9.0% |
| Selected WACC | 8.2% | |