The WACC of NCC Group PLC (NCC.L) is 8.3%.
| Range | Selected | |
| Cost of equity | 6.60% - 11.60% | 9.10% |
| Tax rate | 24.70% - 28.60% | 26.65% |
| Cost of debt | 4.00% - 5.50% | 4.75% |
| WACC | 6.1% - 10.5% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.43 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 11.60% |
| Tax rate | 24.70% | 28.60% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 4.00% | 5.50% |
| After-tax WACC | 6.1% | 10.5% |
| Selected WACC | 8.3% | |