The WACC of UK Mortgages Ltd (UKML.L) is 6.2%.
| Range | Selected | |
| Cost of equity | 21.00% - 28.90% | 24.95% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.8% - 6.6% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 3.38 | 3.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 21.00% | 28.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 8.7 | 8.7 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.8% | 6.6% |
| Selected WACC | 6.2% | |