The WACC of Creightons PLC (CRL.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.80% | 6.90% |
| Tax rate | 10.50% - 12.90% | 11.70% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 5.6% - 7.3% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.80% |
| Tax rate | 10.50% | 12.90% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 5.6% | 7.3% |
| Selected WACC | 6.5% | |