The WACC of K3 Capital Group PLC (K3C.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.80% | 8.50% |
| Tax rate | 18.80% - 21.30% | 20.05% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 7.1% - 9.7% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.53 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.80% |
| Tax rate | 18.80% | 21.30% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 7.1% | 9.7% |
| Selected WACC | 8.4% | |