The WACC of Intermediate Capital Group PLC (ICP.L) is 9.6%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.80% | 9.30% |
| Tax rate | 8.70% - 10.00% | 9.35% |
| Cost of debt | 5.40% - 16.60% | 11.00% |
| WACC | 6.6% - 12.6% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.68 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.80% |
| Tax rate | 8.70% | 10.00% |
| Debt/Equity ratio | 0.75 | 0.75 |
| Cost of debt | 5.40% | 16.60% |
| After-tax WACC | 6.6% | 12.6% |
| Selected WACC | 9.6% | |