The WACC of NB Private Equity Partners Ltd (NBPE.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.90% | 8.35% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.40% - 7.00% | 5.70% |
| WACC | 6.3% - 9.3% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 4.40% | 7.00% |
| After-tax WACC | 6.3% | 9.3% |
| Selected WACC | 7.8% | |