The WACC of Nightcap PLC (NGHT.L) is 5.1%.
| Range | Selected | |
| Cost of equity | 7.90% - 11.60% | 9.75% |
| Tax rate | 3.90% - 10.30% | 7.10% |
| Cost of debt | 4.80% - 4.90% | 4.85% |
| WACC | 5.0% - 5.1% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.66 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 11.60% |
| Tax rate | 3.90% | 10.30% |
| Debt/Equity ratio | 8.86 | 8.86 |
| Cost of debt | 4.80% | 4.90% |
| After-tax WACC | 5.0% | 5.1% |
| Selected WACC | 5.1% | |