The WACC of Ecclesiastical Insurance Office PLC (ELLA.L) is 8.8%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.70% | 10.20% |
| Tax rate | 11.90% - 18.50% | 15.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.7% - 9.9% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.79 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.70% |
| Tax rate | 11.90% | 18.50% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.7% | 9.9% |
| Selected WACC | 8.8% | |