The WACC of Shoe Zone PLC (SHOE.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 10.90% - 13.70% | 12.30% |
| Tax rate | 19.30% - 22.00% | 20.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.9% - 9.5% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.15 | 1.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.90% | 13.70% |
| Tax rate | 19.30% | 22.00% |
| Debt/Equity ratio | 0.75 | 0.75 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.9% | 9.5% |
| Selected WACC | 8.7% | |