The WACC of Dukemount Capital PLC (DKE.L) is 5.7%.
| Range | Selected | |
| Cost of equity | 7.90% - 11.90% | 9.90% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 6.3% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.66 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 11.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 2.51 | 2.51 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 6.3% |
| Selected WACC | 5.7% | |