The WACC of Creightons PLC (CRL.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.90% | 8.85% |
| Tax rate | 10.50% - 12.90% | 11.70% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 6.3% - 9.8% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.90% |
| Tax rate | 10.50% | 12.90% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 6.3% | 9.8% |
| Selected WACC | 8.0% | |