The WACC of Dolphin Capital Investors Ltd (DCI.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.20% | 8.95% |
| Tax rate | 3.90% - 8.50% | 6.20% |
| Cost of debt | 4.90% - 7.00% | 5.95% |
| WACC | 6.8% - 9.0% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.63 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.20% |
| Tax rate | 3.90% | 8.50% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 4.90% | 7.00% |
| After-tax WACC | 6.8% | 9.0% |
| Selected WACC | 7.9% | |