The WACC of Digitalbox PLC (DBOX.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.90% - 7.90% | 6.90% |
| Tax rate | 22.10% - 34.90% | 28.50% |
| Cost of debt | 4.60% - 6.00% | 5.30% |
| WACC | 5.7% - 7.7% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.31 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 7.90% |
| Tax rate | 22.10% | 34.90% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.60% | 6.00% |
| After-tax WACC | 5.7% | 7.7% |
| Selected WACC | 6.7% | |