The WACC of Keystone Law Group PLC (KEYS.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.40% | 7.45% |
| Tax rate | 20.20% - 20.40% | 20.30% |
| Cost of debt | 4.70% - 32.80% | 18.75% |
| WACC | 6.5% - 8.6% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.42 | 0.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.40% |
| Tax rate | 20.20% | 20.40% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.70% | 32.80% |
| After-tax WACC | 6.5% | 8.6% |
| Selected WACC | 7.5% | |