The WACC of Windward Ltd (WNWD.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.60% - 9.30% | 8.45% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 8.10% | 7.55% |
| WACC | 7.6% - 9.3% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.61 | 0.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 9.30% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.00% | 8.10% |
| After-tax WACC | 7.6% | 9.3% |
| Selected WACC | 8.5% | |