The WACC of Just Group PLC (JUST.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 8.00% - 11.10% | 9.55% |
| Tax rate | 22.50% - 25.50% | 24.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.8% - 8.9% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.67 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 11.10% |
| Tax rate | 22.50% | 25.50% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.8% | 8.9% |
| Selected WACC | 7.9% | |