The WACC of Jade Road Investments Ltd (JADE.L) is 16.6%.
| Range | Selected | |
| Cost of equity | 15.40% - 28.30% | 21.85% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 15.00% - 24.00% | 19.50% |
| WACC | 12.5% - 20.6% | 16.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.9 | 3.34 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.40% | 28.30% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 6.6 | 6.6 |
| Cost of debt | 15.00% | 24.00% |
| After-tax WACC | 12.5% | 20.6% |
| Selected WACC | 16.6% | |