The WACC of Revolution Bars Group PLC (RBG.L) is 15.1%.
| Range | Selected | |
| Cost of equity | 6.80% - 11.30% | 9.05% |
| Tax rate | 0.10% - 2.90% | 1.50% |
| Cost of debt | 10.50% - 21.00% | 15.75% |
| WACC | 10.3% - 19.9% | 15.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 11.30% |
| Tax rate | 0.10% | 2.90% |
| Debt/Equity ratio | 17.46 | 17.46 |
| Cost of debt | 10.50% | 21.00% |
| After-tax WACC | 10.3% | 19.9% |
| Selected WACC | 15.1% | |