The WACC of RA International Group PLC (RAI.L) is 9.5%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.90% | 6.95% |
| Tax rate | 1.10% - 1.90% | 1.50% |
| Cost of debt | 4.70% - 18.20% | 11.45% |
| WACC | 5.2% - 13.8% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.90% |
| Tax rate | 1.10% | 1.90% |
| Debt/Equity ratio | 1.42 | 1.42 |
| Cost of debt | 4.70% | 18.20% |
| After-tax WACC | 5.2% | 13.8% |
| Selected WACC | 9.5% | |