The WACC of Revolution Beauty Group PLC (REVB.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 8.80% - 12.20% | 10.50% |
| Tax rate | 2.40% - 4.70% | 3.55% |
| Cost of debt | 6.20% - 7.60% | 6.90% |
| WACC | 7.5% - 9.9% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.81 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 12.20% |
| Tax rate | 2.40% | 4.70% |
| Debt/Equity ratio | 0.9 | 0.9 |
| Cost of debt | 6.20% | 7.60% |
| After-tax WACC | 7.5% | 9.9% |
| Selected WACC | 8.7% | |