The WACC of LBG Media PLC (LBG.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.60% - 7.70% | 6.65% |
| Tax rate | 27.50% - 30.90% | 29.20% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 5.5% - 7.6% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.27 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 7.70% |
| Tax rate | 27.50% | 30.90% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 5.5% | 7.6% |
| Selected WACC | 6.5% | |