The WACC of Watkin Jones PLC (WJG.L) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.60% - 11.70% | 9.65% |
| Tax rate | 18.50% - 20.70% | 19.60% |
| Cost of debt | 4.00% - 15.80% | 9.90% |
| WACC | 5.1% - 12.2% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.61 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 11.70% |
| Tax rate | 18.50% | 20.70% |
| Debt/Equity ratio | 1.45 | 1.45 |
| Cost of debt | 4.00% | 15.80% |
| After-tax WACC | 5.1% | 12.2% |
| Selected WACC | 8.6% | |