The WACC of ECSC Group PLC (ECSC.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.80% - 8.80% | 7.80% |
| Tax rate | 1.30% - 2.30% | 1.80% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.1% - 8.3% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 8.80% |
| Tax rate | 1.30% | 2.30% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.1% | 8.3% |
| Selected WACC | 7.2% | |