The WACC of Direct Line Insurance Group PLC (DLG.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.80% - 11.60% | 10.20% |
| Tax rate | 19.20% - 21.00% | 20.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.2% - 10.6% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.8 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 11.60% |
| Tax rate | 19.20% | 21.00% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.2% | 10.6% |
| Selected WACC | 9.4% | |