The WACC of Dods Group PLC (DODS.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.40% - 11.00% | 9.20% |
| Tax rate | 3.30% - 4.50% | 3.90% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.1% - 9.1% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.83 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 11.00% |
| Tax rate | 3.30% | 4.50% |
| Debt/Equity ratio | 0.76 | 0.76 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.1% | 9.1% |
| Selected WACC | 8.1% | |