The WACC of Shoe Zone PLC (SHOE.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 9.60% - 13.60% | 11.60% |
| Tax rate | 18.40% - 19.00% | 18.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.6% - 10.2% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.93 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 13.60% |
| Tax rate | 18.40% | 19.00% |
| Debt/Equity ratio | 0.55 | 0.55 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.6% | 10.2% |
| Selected WACC | 8.9% | |