The WACC of ConvaTec Group PLC (CTEC.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 7.90% - 11.60% | 9.75% |
| Tax rate | 22.80% - 28.20% | 25.50% |
| Cost of debt | 4.00% - 6.20% | 5.10% |
| WACC | 7.1% - 10.3% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.65 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 11.60% |
| Tax rate | 22.80% | 28.20% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 4.00% | 6.20% |
| After-tax WACC | 7.1% | 10.3% |
| Selected WACC | 8.7% | |