The WACC of Primorus Investments PLC (PRIM.L) is 6.9%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.40% | 8.90% |
| Tax rate | 1.20% - 5.00% | 3.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 7.6% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.56 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.40% |
| Tax rate | 1.20% | 5.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 7.6% |
| Selected WACC | 6.9% | |