The WACC of Napster Group PLC (NAPS.L) is 8.8%.
| Range | Selected | |
| Cost of equity | 8.90% - 11.30% | 10.10% |
| Tax rate | 6.10% - 9.10% | 7.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.9% - 9.8% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.11 | 1.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 11.30% |
| Tax rate | 6.10% | 9.10% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.9% | 9.8% |
| Selected WACC | 8.8% | |