The WACC of Westminster Group PLC (WSG.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.60% - 8.20% | 6.90% |
| Tax rate | 3.20% - 25.50% | 14.35% |
| Cost of debt | 7.00% - 30.10% | 18.55% |
| WACC | 5.7% - 8.6% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.28 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 8.20% |
| Tax rate | 3.20% | 25.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 7.00% | 30.10% |
| After-tax WACC | 5.7% | 8.6% |
| Selected WACC | 7.1% | |