The WACC of Palace Capital PLC (PCA.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.10% | 7.10% |
| Tax rate | 0.20% - 0.40% | 0.30% |
| Cost of debt | 4.00% - 7.60% | 5.80% |
| WACC | 5.9% - 8.0% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.36 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.10% |
| Tax rate | 0.20% | 0.40% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.00% | 7.60% |
| After-tax WACC | 5.9% | 8.0% |
| Selected WACC | 7.0% | |