The WACC of Unbound Group PLC (UBG.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 9.10% - 15.50% | 12.30% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 9.8% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.86 | 1.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 15.50% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 9.8% |
| Selected WACC | 8.2% | |