The WACC of DWF Group PLC (DWF.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.20% | 7.95% |
| Tax rate | 12.60% - 16.90% | 14.75% |
| Cost of debt | 4.40% - 5.50% | 4.95% |
| WACC | 5.5% - 7.3% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.20% |
| Tax rate | 12.60% | 16.90% |
| Debt/Equity ratio | 0.68 | 0.68 |
| Cost of debt | 4.40% | 5.50% |
| After-tax WACC | 5.5% | 7.3% |
| Selected WACC | 6.4% | |