The WACC of Next PLC (NXT.L) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.90% - 11.40% | 9.65% |
| Tax rate | 18.00% - 18.30% | 18.15% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 7.3% - 10.3% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.65 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 11.40% |
| Tax rate | 18.00% | 18.30% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 7.3% | 10.3% |
| Selected WACC | 8.8% | |