The WACC of Pendragon PLC (PDG.L) is 10.7%.
| Range | Selected | |
| Cost of equity | 10.30% - 13.30% | 11.80% |
| Tax rate | 12.00% - 15.80% | 13.90% |
| Cost of debt | 8.10% - 12.90% | 10.50% |
| WACC | 9.0% - 12.3% | 10.7% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.09 | 1.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.30% | 13.30% |
| Tax rate | 12.00% | 15.80% |
| Debt/Equity ratio | 0.67 | 0.67 |
| Cost of debt | 8.10% | 12.90% |
| After-tax WACC | 9.0% | 12.3% |
| Selected WACC | 10.7% | |