The WACC of in Style Group PLC (ITS.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 14.10% - 22.10% | 18.10% |
| Tax rate | 0.20% - 5.80% | 3.00% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.0% - 11.3% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.69 | 2.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.10% | 22.10% |
| Tax rate | 0.20% | 5.80% |
| Debt/Equity ratio | 2.31 | 2.31 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.0% | 11.3% |
| Selected WACC | 9.2% | |