The WACC of Network International Holdings PLC (NETW.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.80% | 9.25% |
| Tax rate | 13.00% - 15.00% | 14.00% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 7.1% - 9.9% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.63 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.80% |
| Tax rate | 13.00% | 15.00% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 7.1% | 9.9% |
| Selected WACC | 8.5% | |