The WACC of Young & Co's Brewery PLC (YNGA.L) is 6.2%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.30% | 8.55% |
| Tax rate | 27.40% - 36.50% | 31.95% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 5.1% - 7.2% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.30% |
| Tax rate | 27.40% | 36.50% |
| Debt/Equity ratio | 0.75 | 0.75 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 5.1% | 7.2% |
| Selected WACC | 6.2% | |