The WACC of Watford Holdings Ltd (WTRE) is 6.6%.
| Range | Selected | |
| Cost of equity | 7.40% - 9.70% | 8.55% |
| Tax rate | 27.00% - 27.00% | 27.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 7.4% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 0.99 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 9.70% |
| Tax rate | 27.00% | 27.00% |
| Debt/Equity ratio | 0.63 | 0.63 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 7.4% |
| Selected WACC | 6.6% | |