The WACC of W Resources PLC (WRES.L) is 160.1%.
| Range | Selected | |
| Cost of equity | 51.30% - 64.40% | 57.85% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 402.60% | 204.80% |
| WACC | 8.1% - 312.0% | 160.1% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 9.06 | 9.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 51.30% | 64.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 17.51 | 17.51 |
| Cost of debt | 7.00% | 402.60% |
| After-tax WACC | 8.1% | 312.0% |
| Selected WACC | 160.1% | |