The WACC of 3i Group PLC (III.L) is 11.4%.
| Range | Selected | |
| Cost of equity | 10.10% - 13.10% | 11.60% |
| Tax rate | -% - 0.10% | 0.05% |
| Cost of debt | 4.60% - 5.90% | 5.25% |
| WACC | 9.9% - 12.9% | 11.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.02 | 1.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.10% | 13.10% |
| Tax rate | -% | 0.10% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.60% | 5.90% |
| After-tax WACC | 9.9% | 12.9% |
| Selected WACC | 11.4% | |