The WACC of Dillistone Group PLC (DSG.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 5.70% - 8.90% | 7.30% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.30% - 15.80% | 10.55% |
| WACC | 5.1% - 10.5% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.28 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 8.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.68 | 0.68 |
| Cost of debt | 5.30% | 15.80% |
| After-tax WACC | 5.1% | 10.5% |
| Selected WACC | 7.8% | |