The WACC of CVS Group PLC (CVSG.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.40% | 8.30% |
| Tax rate | 30.00% - 35.20% | 32.60% |
| Cost of debt | 4.40% - 5.10% | 4.75% |
| WACC | 5.9% - 7.4% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.54 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.40% |
| Tax rate | 30.00% | 35.20% |
| Debt/Equity ratio | 0.46 | 0.46 |
| Cost of debt | 4.40% | 5.10% |
| After-tax WACC | 5.9% | 7.4% |
| Selected WACC | 6.7% | |