The WACC of Nightcap PLC (NGHT.L) is 5.3%.
| Range | Selected | |
| Cost of equity | 9.80% - 14.90% | 12.35% |
| Tax rate | 3.90% - 10.30% | 7.10% |
| Cost of debt | 4.80% - 4.90% | 4.85% |
| WACC | 5.2% - 5.5% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.98 | 1.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 14.90% |
| Tax rate | 3.90% | 10.30% |
| Debt/Equity ratio | 8.86 | 8.86 |
| Cost of debt | 4.80% | 4.90% |
| After-tax WACC | 5.2% | 5.5% |
| Selected WACC | 5.3% | |