The WACC of Lamprell Plc (LAM.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 12.30% - 17.90% | 15.10% |
| Tax rate | 0.20% - 0.30% | 0.25% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.0% - 10.9% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.39 | 1.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.30% | 17.90% |
| Tax rate | 0.20% | 0.30% |
| Debt/Equity ratio | 1.78 | 1.78 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.0% | 10.9% |
| Selected WACC | 8.9% | |