The WACC of Numis Corporation PLC (NUM.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.20% - 7.80% | 7.00% |
| Tax rate | 19.50% - 23.20% | 21.35% |
| Cost of debt | 4.70% - 14.30% | 9.50% |
| WACC | 5.9% - 8.1% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.36 | 0.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 7.80% |
| Tax rate | 19.50% | 23.20% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.70% | 14.30% |
| After-tax WACC | 5.9% | 8.1% |
| Selected WACC | 7.0% | |