The WACC of DP Aircraft I Ltd (DPA.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 6.70% - 10.40% | 8.55% |
| Tax rate | 0.20% - 0.20% | 0.20% |
| Cost of debt | 4.20% - 12.50% | 8.35% |
| WACC | 4.6% - 12.2% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.5 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 10.40% |
| Tax rate | 0.20% | 0.20% |
| Debt/Equity ratio | 5.54 | 5.54 |
| Cost of debt | 4.20% | 12.50% |
| After-tax WACC | 4.6% | 12.2% |
| Selected WACC | 8.4% | |