CentralNic Group Plc (CNIC.L) WACC Analysis

As of May 22, 2025, CentralNic Group Plc (CNIC.L) carries a Weighted Average Cost of Capital (WACC) of 8.0%. WACC reflects the blended rate CentralNic Group Plc must pay to both equity and debt holders.

Within that, the cost of equity is 7.4%, the cost of debt is 6.0%, and the effective tax rate is 19.0%.

Breakdown of WACC Components

• Long-term bond rate: 4.4% – 4.9%
• Equity market risk premium: 6.4% – 7.4%
• Adjusted beta: 0.46 – 0.75
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.42

What It Means for Investors

With a selected WACC of 8.0%, CentralNic Group Plc must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects a moderate financing cost structure.