The WACC of Watches of Switzerland Group PLC (WOSG.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 7.00% - 9.90% | 8.45% |
| Tax rate | 21.00% - 27.10% | 24.05% |
| Cost of debt | 4.50% - 5.20% | 4.85% |
| WACC | 6.0% - 8.1% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.5 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 9.90% |
| Tax rate | 21.00% | 27.10% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 4.50% | 5.20% |
| After-tax WACC | 6.0% | 8.1% |
| Selected WACC | 7.0% | |