The WACC of NWF Group PLC (NWF.L) is 6.9%.
| Range | Selected | |
| Cost of equity | 6.90% - 11.20% | 9.05% |
| Tax rate | 25.70% - 26.60% | 26.15% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 5.4% - 8.3% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.48 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 11.20% |
| Tax rate | 25.70% | 26.60% |
| Debt/Equity ratio | 0.6 | 0.6 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 5.4% | 8.3% |
| Selected WACC | 6.9% | |