The WACC of Escape Hunt PLC (ESC.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.20% | 6.25% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.5% - 7.2% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.44 | 0.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 7.20% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.5% | 7.2% |
| Selected WACC | 6.4% | |