The WACC of Corcel PLC (CRCL.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 6.80% - 11.00% | 8.90% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.5% - 10.4% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.46 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 11.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.5% | 10.4% |
| Selected WACC | 8.4% | |