The WACC of Kitwave Group PLC (KITW.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 9.40% - 11.30% | 10.35% |
| Tax rate | 27.20% - 37.10% | 32.15% |
| Cost of debt | 5.20% - 7.60% | 6.40% |
| WACC | 8.3% - 10.0% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.9 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 11.30% |
| Tax rate | 27.20% | 37.10% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 5.20% | 7.60% |
| After-tax WACC | 8.3% | 10.0% |
| Selected WACC | 9.2% | |