The WACC of Kier Group PLC (KIE.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 10.00% - 16.10% | 13.05% |
| Tax rate | 22.60% - 24.10% | 23.35% |
| Cost of debt | 4.70% - 6.20% | 5.45% |
| WACC | 5.5% - 7.9% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.01 | 1.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.00% | 16.10% |
| Tax rate | 22.60% | 24.10% |
| Debt/Equity ratio | 2.53 | 2.53 |
| Cost of debt | 4.70% | 6.20% |
| After-tax WACC | 5.5% | 7.9% |
| Selected WACC | 6.7% | |