The WACC of UniVision Engineering Ltd (UVEL.L) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.30% - 12.90% | 9.10% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.6% - 6.9% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.06 | 0.98 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.30% | 12.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 5.05 | 5.05 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.6% | 6.9% |
| Selected WACC | 6.2% | |