The WACC of Rathbone Brothers PLC (RAT.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 7.00% - 11.50% | 9.25% |
| Tax rate | 28.70% - 33.20% | 30.95% |
| Cost of debt | 4.00% - 9.20% | 6.60% |
| WACC | 4.6% - 8.4% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.51 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 11.50% |
| Tax rate | 28.70% | 33.20% |
| Debt/Equity ratio | 1.36 | 1.36 |
| Cost of debt | 4.00% | 9.20% |
| After-tax WACC | 4.6% | 8.4% |
| Selected WACC | 6.5% | |