The WACC of JD Sports Fashion PLC (JD.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 10.00% - 13.70% | 11.85% |
| Tax rate | 28.80% - 29.50% | 29.15% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 7.7% - 10.3% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.01 | 1.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.00% | 13.70% |
| Tax rate | 28.80% | 29.50% |
| Debt/Equity ratio | 0.49 | 0.49 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 7.7% | 10.3% |
| Selected WACC | 9.0% | |