The WACC of Directa Plus PLC (DCTA.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.10% - 9.80% | 7.95% |
| Tax rate | 0.90% - 1.10% | 1.00% |
| Cost of debt | 7.00% - 8.70% | 7.85% |
| WACC | 6.3% - 9.6% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.35 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 9.80% |
| Tax rate | 0.90% | 1.10% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 7.00% | 8.70% |
| After-tax WACC | 6.3% | 9.6% |
| Selected WACC | 7.9% | |