The WACC of Ibstock PLC (IBST.L) is 9.7%.
| Range | Selected | |
| Cost of equity | 9.60% - 12.50% | 11.05% |
| Tax rate | 18.20% - 23.30% | 20.75% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 8.4% - 10.9% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.93 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 12.50% |
| Tax rate | 18.20% | 23.30% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 8.4% | 10.9% |
| Selected WACC | 9.7% | |