The WACC of Worldsec Ltd (WSL.L) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.40% | 6.45% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 7.00% | 6.00% |
| WACC | 5.4% - 7.3% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.25 | 0.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 5.00% | 7.00% |
| After-tax WACC | 5.4% | 7.3% |
| Selected WACC | 6.3% | |