The WACC of Panther Securities P L C (PNS.L) is 6.1%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.80% | 6.90% |
| Tax rate | 16.60% - 18.30% | 17.45% |
| Cost of debt | 5.90% - 7.60% | 6.75% |
| WACC | 5.4% - 6.9% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.80% |
| Tax rate | 16.60% | 18.30% |
| Debt/Equity ratio | 1.31 | 1.31 |
| Cost of debt | 5.90% | 7.60% |
| After-tax WACC | 5.4% | 6.9% |
| Selected WACC | 6.1% | |