The WACC of River and Mercantile Group PLC (RIV.L) is 9.3%.
| Range | Selected | |
| Cost of equity | 8.10% - 10.70% | 9.40% |
| Tax rate | 20.90% - 23.50% | 22.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.0% - 10.5% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.97 | 1.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 10.70% |
| Tax rate | 20.90% | 23.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.0% | 10.5% |
| Selected WACC | 9.3% | |