The WACC of Kin and Carta PLC (KCT.L) is 6.9%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.10% | 7.20% |
| Tax rate | 8.50% - 9.70% | 9.10% |
| Cost of debt | 4.00% - 7.10% | 5.55% |
| WACC | 5.9% - 7.9% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.38 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.10% |
| Tax rate | 8.50% | 9.70% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 4.00% | 7.10% |
| After-tax WACC | 5.9% | 7.9% |
| Selected WACC | 6.9% | |