The WACC of Johnson Service Group PLC (JSG.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.10% | 9.00% |
| Tax rate | 21.40% - 25.90% | 23.65% |
| Cost of debt | 5.10% - 7.60% | 6.35% |
| 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 | 0.65 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.10% |
| Tax rate | 21.40% | 25.90% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 5.10% | 7.60% |
| After-tax WACC | 7.1% | 9.3% |
| Selected WACC | 8.2% | |