The WACC of Derwent London PLC (DLN.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.10% | 7.95% |
| Tax rate | 0.50% - 0.70% | 0.60% |
| Cost of debt | 4.00% - 7.60% | 5.80% |
| WACC | 5.7% - 8.5% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.46 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.10% |
| Tax rate | 0.50% | 0.70% |
| Debt/Equity ratio | 0.59 | 0.59 |
| Cost of debt | 4.00% | 7.60% |
| After-tax WACC | 5.7% | 8.5% |
| Selected WACC | 7.1% | |