The WACC of Discoverie Group PLC (DSCV.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.50% | 10.10% |
| Tax rate | 28.50% - 29.80% | 29.15% |
| Cost of debt | 5.20% - 6.20% | 5.70% |
| WACC | 7.4% - 9.6% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.78 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.50% |
| Tax rate | 28.50% | 29.80% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 5.20% | 6.20% |
| After-tax WACC | 7.4% | 9.6% |
| Selected WACC | 8.5% | |