The WACC of Pebble Group PLC (PEBB.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.50% | 7.45% |
| Tax rate | 20.60% - 21.30% | 20.95% |
| Cost of debt | 4.60% - 7.60% | 6.10% |
| WACC | 6.2% - 8.3% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.41 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.50% |
| Tax rate | 20.60% | 21.30% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.60% | 7.60% |
| After-tax WACC | 6.2% | 8.3% |
| Selected WACC | 7.2% | |