The WACC of Naked Wines PLC (WINE.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 6.60% - 8.70% | 7.65% |
| Tax rate | 16.60% - 20.00% | 18.30% |
| Cost of debt | 7.00% - 17.00% | 12.00% |
| WACC | 6.4% - 10.1% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.43 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 8.70% |
| Tax rate | 16.60% | 20.00% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 7.00% | 17.00% |
| After-tax WACC | 6.4% | 10.1% |
| Selected WACC | 8.2% | |