The WACC of James Cropper PLC (CRPR.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.50% - 9.70% | 8.60% |
| Tax rate | 19.00% - 34.90% | 26.95% |
| Cost of debt | 4.30% - 15.80% | 10.05% |
| WACC | 5.4% - 10.0% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.58 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 9.70% |
| Tax rate | 19.00% | 34.90% |
| Debt/Equity ratio | 1.1 | 1.1 |
| Cost of debt | 4.30% | 15.80% |
| After-tax WACC | 5.4% | 10.0% |
| Selected WACC | 7.7% | |