The WACC of DSW Capital PLC (DSW.L) is 3.8%.
| Range | Selected | |
| Cost of equity | 3.40% - 4.30% | 3.85% |
| Tax rate | 27.70% - 43.10% | 35.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.4% - 4.3% | 3.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -0.1 | -0.1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.40% | 4.30% |
| Tax rate | 27.70% | 43.10% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.4% | 4.3% |
| Selected WACC | 3.8% | |