The WACC of Worsley Investors Ltd (WINV.L) is 6.2%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.40% | 8.15% |
| Tax rate | 9.70% - 15.90% | 12.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.7% - 6.8% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.48 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.40% |
| Tax rate | 9.70% | 15.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.7% | 6.8% |
| Selected WACC | 6.2% | |