The WACC of Whitbread PLC (WTB.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.20% | 9.10% |
| Tax rate | 24.30% - 26.20% | 25.25% |
| Cost of debt | 4.00% - 7.10% | 5.55% |
| WACC | 5.3% - 7.5% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.66 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.20% |
| Tax rate | 24.30% | 26.20% |
| Debt/Equity ratio | 1.14 | 1.14 |
| Cost of debt | 4.00% | 7.10% |
| After-tax WACC | 5.3% | 7.5% |
| Selected WACC | 6.4% | |