The WACC of WAG Payment Solutions PLC (WPS.L) is 6.0%.
| Range | Selected | |
| Cost of equity | 6.20% - 7.60% | 6.90% |
| Tax rate | 26.40% - 33.00% | 29.70% |
| Cost of debt | 5.60% - 7.60% | 6.60% |
| WACC | 5.4% - 6.6% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.37 | 0.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 7.60% |
| Tax rate | 26.40% | 33.00% |
| Debt/Equity ratio | 0.64 | 0.64 |
| Cost of debt | 5.60% | 7.60% |
| After-tax WACC | 5.4% | 6.6% |
| Selected WACC | 6.0% | |