The WACC of Pensionbee Group PLC (PBEE.L) is 10.9%.
| Range | Selected | |
| Cost of equity | 9.80% - 12.00% | 10.90% |
| Tax rate | 1.40% - 1.50% | 1.45% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 9.8% - 12.0% | 10.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.97 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 12.00% |
| Tax rate | 1.40% | 1.50% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 9.8% | 12.0% |
| Selected WACC | 10.9% | |