The WACC of Worldsec Ltd (WSL.L) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.70% | 6.75% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 7.00% | 6.00% |
| WACC | 5.7% - 7.6% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.3 | 0.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.70% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 5.00% | 7.00% |
| After-tax WACC | 5.7% | 7.6% |
| Selected WACC | 6.6% | |