The WACC of Develop North PLC (DVNO.L) is 5.5%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.50% | 7.25% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 4.9% - 6.1% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.34 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.50% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 4.9% | 6.1% |
| Selected WACC | 5.5% | |