The WACC of Zinc Media Group PLC (ZIN.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.90% | 6.95% |
| Tax rate | 3.60% - 4.10% | 3.85% |
| Cost of debt | 7.00% - 7.40% | 7.20% |
| WACC | 6.2% - 7.8% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.34 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.90% |
| Tax rate | 3.60% | 4.10% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 7.00% | 7.40% |
| After-tax WACC | 6.2% | 7.8% |
| Selected WACC | 7.0% | |