The WACC of Northern Electric PLC (NTEA.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 21.60% - 31.30% | 26.45% |
| Tax rate | 20.60% - 24.60% | 22.60% |
| Cost of debt | 5.50% - 5.80% | 5.65% |
| WACC | 6.0% - 6.9% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 2.95 | 3.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 21.60% | 31.30% |
| Tax rate | 20.60% | 24.60% |
| Debt/Equity ratio | 9.62 | 9.62 |
| Cost of debt | 5.50% | 5.80% |
| After-tax WACC | 6.0% | 6.9% |
| Selected WACC | 6.4% | |