The WACC of Christie Group plc (CTG.L) is 9.3%.
| Range | Selected | |
| Cost of equity | 6.70% - 8.70% | 7.70% |
| Tax rate | 10.50% - 14.80% | 12.65% |
| Cost of debt | 7.60% - 24.00% | 15.80% |
| WACC | 6.7% - 11.8% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 8.70% |
| Tax rate | 10.50% | 14.80% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 7.60% | 24.00% |
| After-tax WACC | 6.7% | 11.8% |
| Selected WACC | 9.3% | |