The WACC of Next 15 Group PLC (NFG.L) is 8.6%.
| Range | Selected | |
| Cost of equity | 8.10% - 11.00% | 9.55% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 7.4% - 9.9% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.69 | 0.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 11.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 7.4% | 9.9% |
| Selected WACC | 8.6% | |