The WACC of Warpaint London PLC (W7L.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.70% | 6.85% |
| Tax rate | 21.30% - 23.10% | 22.20% |
| Cost of debt | 4.60% - 5.20% | 4.90% |
| WACC | 6.0% - 7.7% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.70% |
| Tax rate | 21.30% | 23.10% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.60% | 5.20% |
| After-tax WACC | 6.0% | 7.7% |
| Selected WACC | 6.8% | |