The WACC of Record PLC (REC.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.30% | 8.30% |
| Tax rate | 19.40% - 21.30% | 20.35% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 7.2% - 9.2% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.55 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.30% |
| Tax rate | 19.40% | 21.30% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 7.2% | 9.2% |
| Selected WACC | 8.2% | |