The WACC of Phoenix Spree Deutschland Ltd (PSDL.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.40% | 8.30% |
| Tax rate | 15.10% - 18.40% | 16.75% |
| Cost of debt | 4.00% - 12.50% | 8.25% |
| WACC | 4.8% - 9.9% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.54 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.40% |
| Tax rate | 15.10% | 18.40% |
| Debt/Equity ratio | 1.81 | 1.81 |
| Cost of debt | 4.00% | 12.50% |
| After-tax WACC | 4.8% | 9.9% |
| Selected WACC | 7.3% | |