The WACC of dotDigital Group PLC (DOTD.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.30% | 8.95% |
| Tax rate | 11.60% - 12.70% | 12.15% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 7.6% - 10.2% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.61 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.30% |
| Tax rate | 11.60% | 12.70% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 7.6% | 10.2% |
| Selected WACC | 8.9% | |