The WACC of R.E.A Holdings PLC (RE.L) is 5.3%.
| Range | Selected | |
| Cost of equity | 4.60% - 7.70% | 6.15% |
| Tax rate | 36.30% - 44.10% | 40.20% |
| Cost of debt | 8.00% - 9.20% | 8.60% |
| WACC | 5.0% - 5.6% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.1 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.60% | 7.70% |
| Tax rate | 36.30% | 44.10% |
| Debt/Equity ratio | 4.77 | 4.77 |
| Cost of debt | 8.00% | 9.20% |
| After-tax WACC | 5.0% | 5.6% |
| Selected WACC | 5.3% | |