The WACC of Crest Nicholson Holdings PLC (CRST.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.50% | 8.10% |
| Tax rate | 19.60% - 20.10% | 19.85% |
| Cost of debt | 5.20% - 6.20% | 5.70% |
| WACC | 6.2% - 8.6% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.46 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.50% |
| Tax rate | 19.60% | 20.10% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 5.20% | 6.20% |
| After-tax WACC | 6.2% | 8.6% |
| Selected WACC | 7.4% | |