The WACC of Tavistock Investments PLC (TAVI.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.30% | 9.15% |
| Tax rate | 3.30% - 7.20% | 5.25% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.9% - 10.0% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.67 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.30% |
| Tax rate | 3.30% | 7.20% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.9% | 10.0% |
| Selected WACC | 9.0% | |