The WACC of Jtc PLC (JTC.L) is 9.1%.
| Range | Selected | |
| Cost of equity | 8.20% - 11.00% | 9.60% |
| Tax rate | 3.80% - 5.00% | 4.40% |
| Cost of debt | 4.90% - 6.20% | 5.55% |
| WACC | 7.8% - 10.4% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.7 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 11.00% |
| Tax rate | 3.80% | 5.00% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.90% | 6.20% |
| After-tax WACC | 7.8% | 10.4% |
| Selected WACC | 9.1% | |