The WACC of On The Beach Group PLC (OTB.L) is 9.1%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.40% | 9.20% |
| Tax rate | 17.80% - 18.30% | 18.05% |
| Cost of debt | 5.10% - 5.10% | 5.10% |
| WACC | 7.9% - 10.3% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.66 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.40% |
| Tax rate | 17.80% | 18.30% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.10% | 5.10% |
| After-tax WACC | 7.9% | 10.3% |
| Selected WACC | 9.1% | |