The WACC of KRM22 PLC (KRM.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.00% | 7.20% |
| Tax rate | 4.80% - 5.20% | 5.00% |
| Cost of debt | 6.60% - 7.00% | 6.80% |
| WACC | 6.4% - 7.6% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.00% |
| Tax rate | 4.80% | 5.20% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 6.60% | 7.00% |
| After-tax WACC | 6.4% | 7.6% |
| Selected WACC | 7.0% | |