The WACC of Shell PLC (SHEL.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 7.60% - 9.80% | 8.70% |
| Tax rate | 32.60% - 34.50% | 33.55% |
| Cost of debt | 4.40% - 4.90% | 4.65% |
| WACC | 6.2% - 7.9% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.61 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 9.80% |
| Tax rate | 32.60% | 34.50% |
| Debt/Equity ratio | 0.42 | 0.42 |
| Cost of debt | 4.40% | 4.90% |
| After-tax WACC | 6.2% | 7.9% |
| Selected WACC | 7.1% | |