The WACC of John Wood Group PLC (WG.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.70% | 7.35% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.20% - 15.80% | 10.00% |
| WACC | 4.1% - 11.7% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.34 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.70% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 2.7 | 2.7 |
| Cost of debt | 4.20% | 15.80% |
| After-tax WACC | 4.1% | 11.7% |
| Selected WACC | 7.9% | |