The WACC of WANdisco PLC (WAND.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.70% | 7.55% |
| Tax rate | 3.10% - 3.50% | 3.30% |
| Cost of debt | 7.00% - 7.20% | 7.10% |
| WACC | 6.4% - 8.7% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.4% | 4.9% |
| Equity market risk premium | 6.4% | 7.4% |
| Adjusted beta | 0.31 | 0.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.70% |
| Tax rate | 3.10% | 3.50% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.00% | 7.20% |
| After-tax WACC | 6.4% | 8.7% |
| Selected WACC | 7.5% | |