The WACC of Norman Broadbent PLC (NBB.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.20% | 8.15% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 6.6% - 8.5% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.52 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 6.6% | 8.5% |
| Selected WACC | 7.5% | |