The WACC of RBG Holdings PLC (RBGP.L) is 5.3%.
| Range | Selected | |
| Cost of equity | 9.10% - 13.50% | 11.30% |
| Tax rate | 16.80% - 20.40% | 18.60% |
| Cost of debt | 4.60% - 7.00% | 5.80% |
| WACC | 4.3% - 6.3% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.86 | 1.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 13.50% |
| Tax rate | 16.80% | 20.40% |
| Debt/Equity ratio | 9.75 | 9.75 |
| Cost of debt | 4.60% | 7.00% |
| After-tax WACC | 4.3% | 6.3% |
| Selected WACC | 5.3% | |