The WACC of JPmorgan Russian Securities PLC (JRS.L) is 9.1%.
| Range | Selected | |
| Cost of equity | 12.00% - 14.50% | 13.25% |
| Tax rate | 1.40% - 2.10% | 1.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.5% - 9.7% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 4.4% | 4.9% |
| Equity market risk premium | 6.4% | 7.4% |
| Adjusted beta | 1.18 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.00% | 14.50% |
| Tax rate | 1.40% | 2.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.5% | 9.7% |
| Selected WACC | 9.1% | |