The WACC of Livermore Investments Group Ltd (LIV.L) is 12.5%.
| Range | Selected | |
| Cost of equity | 7.80% - 12.30% | 10.05% |
| Tax rate | 1.30% - 6.20% | 3.75% |
| Cost of debt | 4.60% - 27.20% | 15.90% |
| WACC | 6.2% - 18.9% | 12.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.64 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 12.30% |
| Tax rate | 1.30% | 6.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.60% | 27.20% |
| After-tax WACC | 6.2% | 18.9% |
| Selected WACC | 12.5% | |