The WACC of U and I Group PLC (UAI.L) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.90% | 6.70% |
| Tax rate | 12.00% - 16.90% | 14.45% |
| Cost of debt | 5.20% - 7.00% | 6.10% |
| WACC | 5.0% - 6.9% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.47 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.90% |
| Tax rate | 12.00% | 16.90% |
| Debt/Equity ratio | 0.94 | 0.94 |
| Cost of debt | 5.20% | 7.00% |
| After-tax WACC | 5.0% | 6.9% |
| Selected WACC | 6.0% | |