The WACC of Johnson Service Group PLC (JSG.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.10% | 8.90% |
| Tax rate | 17.80% - 22.40% | 20.10% |
| Cost of debt | 5.10% - 6.70% | 5.90% |
| WACC | 7.1% - 9.3% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.62 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.10% |
| Tax rate | 17.80% | 22.40% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 5.10% | 6.70% |
| After-tax WACC | 7.1% | 9.3% |
| Selected WACC | 8.2% | |