The WACC of Keywords Studios PLC (KWS.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.70% - 9.80% | 8.75% |
| Tax rate | 32.50% - 37.50% | 35.00% |
| Cost of debt | 7.10% - 9.00% | 8.05% |
| WACC | 7.5% - 9.5% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.62 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 9.80% |
| Tax rate | 32.50% | 37.50% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 7.10% | 9.00% |
| After-tax WACC | 7.5% | 9.5% |
| Selected WACC | 8.5% | |