The WACC of Cairn Homes PLC (CRN.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.40% | 8.60% |
| Tax rate | 13.70% - 14.00% | 13.85% |
| Cost of debt | 4.90% - 5.90% | 5.40% |
| WACC | 6.5% - 9.7% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.46 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.40% |
| Tax rate | 13.70% | 14.00% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.90% | 5.90% |
| After-tax WACC | 6.5% | 9.7% |
| Selected WACC | 8.1% | |