The WACC of Luxfer Holdings PLC (LXFR) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.80% - 11.40% | 10.10% |
| Tax rate | 23.70% - 27.30% | 25.50% |
| Cost of debt | 4.90% - 7.10% | 6.00% |
| WACC | 8.2% - 10.7% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.08 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 11.40% |
| Tax rate | 23.70% | 27.30% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 4.90% | 7.10% |
| After-tax WACC | 8.2% | 10.7% |
| Selected WACC | 9.4% | |