The WACC of Wynnstay Group PLC (WYN.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.70% - 8.80% | 7.75% |
| Tax rate | 18.80% - 19.50% | 19.15% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 6.0% - 7.7% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.46 | 0.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 8.80% |
| Tax rate | 18.80% | 19.50% |
| Debt/Equity ratio | 0.28 | 0.28 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 6.0% | 7.7% |
| Selected WACC | 6.8% | |