The WACC of Works co uk PLC (WRKS.L) is 71.2%.
| Range | Selected | |
| Cost of equity | 6.90% - 10.40% | 8.65% |
| Tax rate | 4.00% - 10.30% | 7.15% |
| Cost of debt | 5.70% - 171.40% | 88.55% |
| WACC | 5.7% - 136.8% | 71.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.48 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 10.40% |
| Tax rate | 4.00% | 10.30% |
| Debt/Equity ratio | 7.5 | 7.5 |
| Cost of debt | 5.70% | 171.40% |
| After-tax WACC | 5.7% | 136.8% |
| Selected WACC | 71.2% | |