The WACC of Portmeirion Group PLC (PMP.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 9.70% - 12.70% | 11.20% |
| Tax rate | 19.40% - 30.40% | 24.90% |
| Cost of debt | 4.50% - 9.20% | 6.85% |
| WACC | 7.5% - 10.4% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.96 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 12.70% |
| Tax rate | 19.40% | 30.40% |
| Debt/Equity ratio | 0.58 | 0.58 |
| Cost of debt | 4.50% | 9.20% |
| After-tax WACC | 7.5% | 10.4% |
| Selected WACC | 9.0% | |