The WACC of Natwest Group PLC (NWG.L) is 6.2%.
| Range | Selected | |
| Cost of equity | 10.70% - 15.70% | 13.20% |
| Tax rate | 20.10% - 23.80% | 21.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 6.7% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.12 | 1.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.70% | 15.70% |
| Tax rate | 20.10% | 23.80% |
| Debt/Equity ratio | 3.11 | 3.11 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 6.7% |
| Selected WACC | 6.2% | |