The WACC of Doric Nimrod Air Two Ltd (DNA2.L) is 10.8%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.20% | 8.00% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 15.80% - 28.40% | 22.10% |
| WACC | 8.5% - 13.2% | 10.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.4 | 0.4 |
| Cost of debt | 15.80% | 28.40% |
| After-tax WACC | 8.5% | 13.2% |
| Selected WACC | 10.8% | |