The WACC of Likewise Group PLC (LIKE.L) is 5.9%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.00% | 6.35% |
| Tax rate | 24.00% - 37.90% | 30.95% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.6% - 6.2% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.29 | 0.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.00% |
| Tax rate | 24.00% | 37.90% |
| Debt/Equity ratio | 0.43 | 0.43 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.6% | 6.2% |
| Selected WACC | 5.9% | |