The WACC of DX (Group) PLC (DX.L) is 9.9%.
| Range | Selected | |
| Cost of equity | 6.70% - 10.50% | 8.60% |
| Tax rate | 30.90% - 41.20% | 36.05% |
| Cost of debt | 5.20% - 37.70% | 21.45% |
| WACC | 5.8% - 13.9% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 10.50% |
| Tax rate | 30.90% | 41.20% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 5.20% | 37.70% |
| After-tax WACC | 5.8% | 13.9% |
| Selected WACC | 9.9% | |