The WACC of Tricorn Group PLC (TCN.L) is 6.9%.
| Range | Selected | |
| Cost of equity | 8.90% - 12.00% | 10.45% |
| Tax rate | 4.70% - 5.80% | 5.25% |
| Cost of debt | 5.50% - 7.00% | 6.25% |
| WACC | 6.0% - 7.7% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.12 | 1.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 12.00% |
| Tax rate | 4.70% | 5.80% |
| Debt/Equity ratio | 3.92 | 3.92 |
| Cost of debt | 5.50% | 7.00% |
| After-tax WACC | 6.0% | 7.7% |
| Selected WACC | 6.9% | |