The WACC of Devro PLC (DVO.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.10% | 9.00% |
| Tax rate | 25.20% - 28.10% | 26.65% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 7.1% - 9.0% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.65 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.10% |
| Tax rate | 25.20% | 28.10% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 7.1% | 9.0% |
| Selected WACC | 8.0% | |