The WACC of Livermore Investments Group Ltd (LIV.L) is 13.7%.
| Range | Selected | |
| Cost of equity | 10.70% - 14.10% | 12.40% |
| Tax rate | 1.30% - 6.20% | 3.75% |
| Cost of debt | 4.60% - 27.20% | 15.90% |
| WACC | 7.6% - 19.8% | 13.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.12 | 1.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.70% | 14.10% |
| Tax rate | 1.30% | 6.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.60% | 27.20% |
| After-tax WACC | 7.6% | 19.8% |
| Selected WACC | 13.7% | |