The WACC of Cordel Group PLC (CRDL.L) is 11.9%.
| Range | Selected | |
| Cost of equity | 10.40% - 13.50% | 11.95% |
| Tax rate | 0.20% - 6.80% | 3.50% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 10.4% - 13.4% | 11.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.07 | 1.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 13.50% |
| Tax rate | 0.20% | 6.80% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 10.4% | 13.4% |
| Selected WACC | 11.9% | |