The WACC of Nucleus Financial Group PLC (NUC.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.30% | 8.00% |
| Tax rate | 18.20% - 20.30% | 19.25% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.6% - 9.2% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.71 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.30% |
| Tax rate | 18.20% | 20.30% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.6% | 9.2% |
| Selected WACC | 7.9% | |