The WACC of Norcros PLC (NXR.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.80% - 11.80% | 9.80% |
| Tax rate | 20.80% - 22.30% | 21.55% |
| Cost of debt | 5.20% - 7.10% | 6.15% |
| WACC | 6.8% - 10.0% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.64 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 11.80% |
| Tax rate | 20.80% | 22.30% |
| Debt/Equity ratio | 0.39 | 0.39 |
| Cost of debt | 5.20% | 7.10% |
| After-tax WACC | 6.8% | 10.0% |
| Selected WACC | 8.4% | |