The WACC of Ecora Resources PLC (ECOR.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 6.40% - 12.50% | 9.45% |
| Tax rate | 31.00% - 31.50% | 31.25% |
| Cost of debt | 5.20% - 10.00% | 7.60% |
| WACC | 5.5% - 10.8% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 12.50% |
| Tax rate | 31.00% | 31.50% |
| Debt/Equity ratio | 0.42 | 0.42 |
| Cost of debt | 5.20% | 10.00% |
| After-tax WACC | 5.5% | 10.8% |
| Selected WACC | 8.2% | |