The WACC of Dowlais Group Plc (DWL.L) is 10.8%.
| Range | Selected | |
| Cost of equity | 9.50% - 13.00% | 11.25% |
| Tax rate | 13.50% - 16.40% | 14.95% |
| Cost of debt | 4.00% - 21.00% | 12.50% |
| WACC | 5.8% - 15.8% | 10.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.93 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 13.00% |
| Tax rate | 13.50% | 16.40% |
| Debt/Equity ratio | 1.56 | 1.56 |
| Cost of debt | 4.00% | 21.00% |
| After-tax WACC | 5.8% | 15.8% |
| Selected WACC | 10.8% | |