The WACC of DFS Furniture PLC (DFS.L) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.60% - 9.90% | 8.75% |
| Tax rate | 19.40% - 23.30% | 21.35% |
| Cost of debt | 6.00% - 15.80% | 10.90% |
| WACC | 5.8% - 11.3% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.6 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 9.90% |
| Tax rate | 19.40% | 23.30% |
| Debt/Equity ratio | 1.77 | 1.77 |
| Cost of debt | 6.00% | 15.80% |
| After-tax WACC | 5.8% | 11.3% |
| Selected WACC | 8.6% | |