The WACC of Dr Martens PLC (DOCS.L) is 15.2%.
| Range | Selected | |
| Cost of equity | 21.20% - 25.10% | 23.15% |
| Tax rate | 23.00% - 25.70% | 24.35% |
| Cost of debt | 4.00% - 5.50% | 4.75% |
| WACC | 13.8% - 16.5% | 15.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 2.87 | 2.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 21.20% | 25.10% |
| Tax rate | 23.00% | 25.70% |
| Debt/Equity ratio | 0.68 | 0.68 |
| Cost of debt | 4.00% | 5.50% |
| After-tax WACC | 13.8% | 16.5% |
| Selected WACC | 15.2% | |