The WACC of Libertine Holdings PLC (LIB.L) is 21.5%.
| Range | Selected | |
| Cost of equity | 21.00% - 24.90% | 22.95% |
| Tax rate | 11.60% - 15.70% | 13.65% |
| Cost of debt | 7.00% - 10.40% | 8.70% |
| WACC | 19.6% - 23.3% | 21.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 2.85 | 2.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 21.00% | 24.90% |
| Tax rate | 11.60% | 15.70% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 7.00% | 10.40% |
| After-tax WACC | 19.6% | 23.3% |
| Selected WACC | 21.5% | |