The WACC of Wizz Air Holdings PLC (WIZZ.L) is 10.4%.
| Range | Selected | |
| Cost of equity | 10.50% - 15.80% | 13.15% |
| Tax rate | 3.30% - 4.80% | 4.05% |
| Cost of debt | 4.00% - 15.80% | 9.90% |
| WACC | 5.5% - 15.2% | 10.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.08 | 1.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.50% | 15.80% |
| Tax rate | 3.30% | 4.80% |
| Debt/Equity ratio | 3.09 | 3.09 |
| Cost of debt | 4.00% | 15.80% |
| After-tax WACC | 5.5% | 15.2% |
| Selected WACC | 10.4% | |