The WACC of Pennant International Group PLC (PEN.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.30% | 8.05% |
| Tax rate | 26.90% - 34.40% | 30.65% |
| Cost of debt | 7.90% - 24.00% | 15.95% |
| WACC | 6.6% - 10.8% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.48 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.30% |
| Tax rate | 26.90% | 34.40% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 7.90% | 24.00% |
| After-tax WACC | 6.6% | 10.8% |
| Selected WACC | 8.7% | |