The WACC of Empresaria Group PLC (EMR.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 7.80% - 11.10% | 9.45% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 9.20% | 6.60% |
| WACC | 4.5% - 8.5% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.63 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 11.10% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 2.56 | 2.56 |
| Cost of debt | 4.00% | 9.20% |
| After-tax WACC | 4.5% | 8.5% |
| Selected WACC | 6.5% | |