The WACC of Wickes Group PLC (WIX.L) is 8.3%.
| Range | Selected | |
| Cost of equity | 10.40% - 13.30% | 11.85% |
| Tax rate | 16.50% - 23.50% | 20.00% |
| Cost of debt | 4.00% - 12.50% | 8.25% |
| WACC | 5.8% - 10.8% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.08 | 1.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 13.30% |
| Tax rate | 16.50% | 23.50% |
| Debt/Equity ratio | 1.93 | 1.93 |
| Cost of debt | 4.00% | 12.50% |
| After-tax WACC | 5.8% | 10.8% |
| Selected WACC | 8.3% | |