The WACC of Northbridge Industrial Services PLC (NBI.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.50% - 11.30% | 9.90% |
| Tax rate | 18.40% - 26.00% | 22.20% |
| Cost of debt | 7.00% - 7.20% | 7.10% |
| WACC | 8.2% - 10.6% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.04 | 1.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 11.30% |
| Tax rate | 18.40% | 26.00% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 7.00% | 7.20% |
| After-tax WACC | 8.2% | 10.6% |
| Selected WACC | 9.4% | |