The WACC of Equals Group PLC (EQLS.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.50% - 9.70% | 8.60% |
| Tax rate | 20.10% - 27.00% | 23.55% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 7.4% - 9.6% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.59 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 9.70% |
| Tax rate | 20.10% | 27.00% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 7.4% | 9.6% |
| Selected WACC | 8.5% | |