The WACC of Draper Esprit PLC (GROW.L) is 11.4%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.10% | 8.90% |
| Tax rate | 0.80% - 3.80% | 2.30% |
| Cost of debt | 7.00% - 50.10% | 28.55% |
| WACC | 7.6% - 15.2% | 11.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.62 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.10% |
| Tax rate | 0.80% | 3.80% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 7.00% | 50.10% |
| After-tax WACC | 7.6% | 15.2% |
| Selected WACC | 11.4% | |