The WACC of TBC Bank Group PLC (TBCG.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 9.10% - 13.10% | 11.10% |
| Tax rate | 10.40% - 13.10% | 11.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.8% - 8.8% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.86 | 1.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 13.10% |
| Tax rate | 10.40% | 13.10% |
| Debt/Equity ratio | 0.97 | 0.97 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.8% | 8.8% |
| Selected WACC | 7.8% | |