The WACC of Doric Nimrod Air Two Ltd (DNA2.L) is 11.4%.
| Range | Selected | |
| Cost of equity | 6.70% - 10.80% | 8.75% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 15.80% - 28.40% | 22.10% |
| WACC | 8.5% - 14.4% | 11.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 10.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 15.80% | 28.40% |
| After-tax WACC | 8.5% | 14.4% |
| Selected WACC | 11.4% | |