The WACC of Cornerstone FS PLC (CSFS.L) is 3.8%.
| Range | Selected | |
| Cost of equity | 3.10% - 4.00% | 3.55% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 3.4% - 4.2% | 3.8% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -0.11 | -0.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.10% | 4.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 3.4% | 4.2% |
| Selected WACC | 3.8% | |