The WACC of Pembridge Resources PLC (PERE.L) is 5.2%.
| Range | Selected | |
| Cost of equity | 16.40% - 68.90% | 42.65% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.4% - 6.0% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 2.07 | 9.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.40% | 68.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 31.49 | 31.49 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.4% | 6.0% |
| Selected WACC | 5.2% | |