The WACC of Epwin Group PLC (EPWN.L) is 6.1%.
| Range | Selected | |
| Cost of equity | 7.40% - 9.40% | 8.40% |
| Tax rate | 23.10% - 29.50% | 26.30% |
| Cost of debt | 4.70% - 6.20% | 5.45% |
| WACC | 5.5% - 6.8% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.57 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 9.40% |
| Tax rate | 23.10% | 29.50% |
| Debt/Equity ratio | 1.05 | 1.05 |
| Cost of debt | 4.70% | 6.20% |
| After-tax WACC | 5.5% | 6.8% |
| Selected WACC | 6.1% | |