The WACC of De La Rue PLC (DLAR.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.20% | 7.00% |
| Tax rate | 10.60% - 18.10% | 14.35% |
| Cost of debt | 8.30% - 15.80% | 12.05% |
| WACC | 6.4% - 10.0% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.3 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.20% |
| Tax rate | 10.60% | 18.10% |
| Debt/Equity ratio | 0.61 | 0.61 |
| Cost of debt | 8.30% | 15.80% |
| After-tax WACC | 6.4% | 10.0% |
| Selected WACC | 8.2% | |