The WACC of Pelatro PLC (PTRO.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.50% | 6.35% |
| Tax rate | 16.10% - 18.50% | 17.30% |
| Cost of debt | 7.00% - 23.00% | 15.00% |
| WACC | 5.5% - 12.8% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.12 | 0.28 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.20% | 7.50% |
| Tax rate | 16.10% | 18.50% |
| Debt/Equity ratio | 0.89 | 0.89 |
| Cost of debt | 7.00% | 23.00% |
| After-tax WACC | 5.5% | 12.8% |
| Selected WACC | 9.2% | |