The WACC of Etalon Group PLC (ETLN.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 8.10% - 12.20% | 10.15% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.70% - 12.40% | 9.05% |
| WACC | 5.4% - 10.5% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 1.7% | 2.2% |
| Equity market risk premium | 4.8% | 5.8% |
| Adjusted beta | 1.34 | 1.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 12.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 3.74 | 3.74 |
| Cost of debt | 5.70% | 12.40% |
| After-tax WACC | 5.4% | 10.5% |
| Selected WACC | 7.9% | |