The WACC of Lokn Store Group PLC (LOK.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 6.10% - 7.50% | 6.80% |
| Tax rate | 29.10% - 32.60% | 30.85% |
| Cost of debt | 4.00% - 7.10% | 5.55% |
| WACC | 5.6% - 7.1% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.36 | 0.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 7.50% |
| Tax rate | 29.10% | 32.60% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 4.00% | 7.10% |
| After-tax WACC | 5.6% | 7.1% |
| Selected WACC | 6.4% | |