The WACC of Paragon Banking Group PLC (PAG.L) is 4.8%.
| Range | Selected | |
| Cost of equity | 6.90% - 21.60% | 14.25% |
| Tax rate | 23.00% - 23.00% | 23.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.1% - 5.4% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.48 | 2.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 21.60% |
| Tax rate | 23.00% | 23.00% |
| Debt/Equity ratio | 10.26 | 10.26 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.1% | 5.4% |
| Selected WACC | 4.8% | |