The WACC of Jaywing PLC (JWNG.L) is 5.8%.
| Range | Selected | |
| Cost of equity | 8.80% - 13.60% | 11.20% |
| Tax rate | 2.10% - 3.20% | 2.65% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.3% - 7.4% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.8 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 13.60% |
| Tax rate | 2.10% | 3.20% |
| Debt/Equity ratio | 10.66 | 10.66 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.3% | 7.4% |
| Selected WACC | 5.8% | |