The WACC of International Distributions Services PLC (IDS.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 7.40% - 11.90% | 9.65% |
| Tax rate | 13.00% - 20.40% | 16.70% |
| Cost of debt | 4.00% - 15.80% | 9.90% |
| WACC | 5.6% - 12.2% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.58 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 11.90% |
| Tax rate | 13.00% | 20.40% |
| Debt/Equity ratio | 0.87 | 0.87 |
| Cost of debt | 4.00% | 15.80% |
| After-tax WACC | 5.6% | 12.2% |
| Selected WACC | 8.9% | |