The WACC of Knights Group Holdings PLC (KGH.L) is 5.1%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.30% | 7.20% |
| Tax rate | 36.40% - 45.00% | 40.70% |
| Cost of debt | 4.20% - 5.20% | 4.70% |
| WACC | 4.5% - 5.7% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.35 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.30% |
| Tax rate | 36.40% | 45.00% |
| Debt/Equity ratio | 0.91 | 0.91 |
| Cost of debt | 4.20% | 5.20% |
| After-tax WACC | 4.5% | 5.7% |
| Selected WACC | 5.1% | |