The WACC of Tavistock Investments PLC (TAVI.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 8.00% - 11.00% | 9.50% |
| Tax rate | 3.80% - 7.20% | 5.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.6% - 10.1% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.67 | 0.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 11.00% |
| Tax rate | 3.80% | 7.20% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.6% | 10.1% |
| Selected WACC | 8.9% | |