The WACC of Ocado Group PLC (OCDO.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.60% | 7.40% |
| Tax rate | 4.00% - 4.40% | 4.20% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.2% - 7.8% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.37 | 0.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.60% |
| Tax rate | 4.00% | 4.40% |
| Debt/Equity ratio | 0.76 | 0.76 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.2% | 7.8% |
| Selected WACC | 6.5% | |