The WACC of CT Automotive Group PLC (CTA.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.10% - 10.90% | 8.50% |
| Tax rate | 10.80% - 13.20% | 12.00% |
| Cost of debt | 5.50% - 6.10% | 5.80% |
| WACC | 5.7% - 8.9% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.35 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 10.90% |
| Tax rate | 10.80% | 13.20% |
| Debt/Equity ratio | 0.56 | 0.56 |
| Cost of debt | 5.50% | 6.10% |
| After-tax WACC | 5.7% | 8.9% |
| Selected WACC | 7.3% | |