The WACC of Imperial Brands PLC (IMB.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.60% | 9.10% |
| Tax rate | 25.30% - 30.70% | 28.00% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 6.2% - 8.4% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.6 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.60% |
| Tax rate | 25.30% | 30.70% |
| Debt/Equity ratio | 0.45 | 0.45 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 6.2% | 8.4% |
| Selected WACC | 7.3% | |