The WACC of Trustpilot Group PLC (TRST.L) is 11.2%.
| Range | Selected | |
| Cost of equity | 9.50% - 12.90% | 11.20% |
| Tax rate | 2.70% - 3.70% | 3.20% |
| Cost of debt | 7.10% - 17.10% | 12.10% |
| WACC | 9.5% - 12.9% | 11.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.92 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 12.90% |
| Tax rate | 2.70% | 3.70% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.10% | 17.10% |
| After-tax WACC | 9.5% | 12.9% |
| Selected WACC | 11.2% | |