The WACC of Pebble Beach Systems Group PLC (PEB.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 9.00% - 12.30% | 10.65% |
| Tax rate | 1.70% - 3.70% | 2.70% |
| Cost of debt | 5.20% - 5.20% | 5.20% |
| WACC | 7.8% - 10.1% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.83 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 12.30% |
| Tax rate | 1.70% | 3.70% |
| Debt/Equity ratio | 0.43 | 0.43 |
| Cost of debt | 5.20% | 5.20% |
| After-tax WACC | 7.8% | 10.1% |
| Selected WACC | 8.9% | |