The WACC of Whitbread PLC (WTB.L) is 6.6%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.50% | 9.25% |
| Tax rate | 24.30% - 26.20% | 25.25% |
| Cost of debt | 4.00% - 6.20% | 5.10% |
| WACC | 5.6% - 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 | 0.67 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.50% |
| Tax rate | 24.30% | 26.20% |
| Debt/Equity ratio | 0.97 | 0.97 |
| Cost of debt | 4.00% | 6.20% |
| After-tax WACC | 5.6% | 7.6% |
| Selected WACC | 6.6% | |