The WACC of Ninety One PLC (N91.L) is 10.3%.
| Range | Selected | |
| Cost of equity | 9.00% - 12.20% | 10.60% |
| Tax rate | 23.10% - 23.60% | 23.35% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 8.8% - 11.9% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.83 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 12.20% |
| Tax rate | 23.10% | 23.60% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 8.8% | 11.9% |
| Selected WACC | 10.3% | |