The WACC of Leeds Group PLC (LDSG.L) is 4.9%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.40% | 7.40% |
| Tax rate | 0.40% - 1.60% | 1.00% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 4.5% - 5.3% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.41 | 0.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.40% |
| Tax rate | 0.40% | 1.60% |
| Debt/Equity ratio | 3.66 | 3.66 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 4.5% | 5.3% |
| Selected WACC | 4.9% | |