The WACC of J D Wetherspoon PLC (JDW.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 8.90% - 11.60% | 10.25% |
| Tax rate | 15.30% - 22.40% | 18.85% |
| Cost of debt | 4.70% - 7.60% | 6.15% |
| WACC | 5.9% - 8.2% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.82 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 11.60% |
| Tax rate | 15.30% | 22.40% |
| Debt/Equity ratio | 1.54 | 1.54 |
| Cost of debt | 4.70% | 7.60% |
| After-tax WACC | 5.9% | 8.2% |
| Selected WACC | 7.1% | |