The WACC of Ocean Wilsons Holdings Ltd (OCN.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 9.30% - 12.10% | 10.70% |
| Tax rate | 25.70% - 29.90% | 27.80% |
| Cost of debt | 5.50% - 5.50% | 5.50% |
| WACC | 6.7% - 8.1% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.89 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 12.10% |
| Tax rate | 25.70% | 29.90% |
| Debt/Equity ratio | 0.95 | 0.95 |
| Cost of debt | 5.50% | 5.50% |
| After-tax WACC | 6.7% | 8.1% |
| Selected WACC | 7.4% | |