The WACC of Creightons PLC (CRL.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.00% - 10.10% | 8.05% |
| Tax rate | 10.50% - 12.90% | 11.70% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 5.6% - 9.2% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 10.10% |
| Tax rate | 10.50% | 12.90% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 5.6% | 9.2% |
| Selected WACC | 7.4% | |