The WACC of Phoenix Global Resources PLC (PGR.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 8.50% - 11.90% | 10.20% |
| Tax rate | 15.20% - 15.80% | 15.50% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.3% - 8.1% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.8 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 11.90% |
| Tax rate | 15.20% | 15.80% |
| Debt/Equity ratio | 1.74 | 1.74 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.3% | 8.1% |
| Selected WACC | 6.7% | |