The WACC of Ocean Outdoor Ltd (OOUT.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.40% | 8.10% |
| Tax rate | 1.90% - 3.60% | 2.75% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.8% - 8.6% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 2.4% | 2.9% |
| Equity market risk premium | 4.8% | 5.8% |
| Adjusted beta | 0.9 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.40% |
| Tax rate | 1.90% | 3.60% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.8% | 8.6% |
| Selected WACC | 7.7% | |