The WACC of Northern Bear PLC (NTBR.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 9.20% - 14.70% | 11.95% |
| Tax rate | 18.80% - 21.30% | 20.05% |
| Cost of debt | 4.60% - 5.70% | 5.15% |
| WACC | 6.9% - 10.5% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.86 | 1.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 14.70% |
| Tax rate | 18.80% | 21.30% |
| Debt/Equity ratio | 0.7 | 0.7 |
| Cost of debt | 4.60% | 5.70% |
| After-tax WACC | 6.9% | 10.5% |
| Selected WACC | 8.7% | |