The WACC of Lords Group Trading PLC (LORD.L) is 9.7%.
| Range | Selected | |
| Cost of equity | 13.50% - 18.50% | 16.00% |
| Tax rate | 26.80% - 28.70% | 27.75% |
| Cost of debt | 4.00% - 12.50% | 8.25% |
| WACC | 6.9% - 12.5% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.59 | 1.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.50% | 18.50% |
| Tax rate | 26.80% | 28.70% |
| Debt/Equity ratio | 1.64 | 1.64 |
| Cost of debt | 4.00% | 12.50% |
| After-tax WACC | 6.9% | 12.5% |
| Selected WACC | 9.7% | |