The WACC of NCC Group PLC (NCC.L) is 8.6%.
| Range | Selected | |
| Cost of equity | 8.60% - 11.10% | 9.85% |
| Tax rate | 23.10% - 27.00% | 25.05% |
| Cost of debt | 4.60% - 5.50% | 5.05% |
| WACC | 7.6% - 9.7% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.76 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 11.10% |
| Tax rate | 23.10% | 27.00% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 4.60% | 5.50% |
| After-tax WACC | 7.6% | 9.7% |
| Selected WACC | 8.6% | |