The WACC of Restore PLC (RST.L) is 6.1%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.10% | 7.90% |
| Tax rate | 30.30% - 39.10% | 34.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 6.7% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.10% |
| Tax rate | 30.30% | 39.10% |
| Debt/Equity ratio | 0.64 | 0.64 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 6.7% |
| Selected WACC | 6.1% | |