Derwent London PLC (DLN.L) WACC Analysis

As of May 31, 2025, Derwent London PLC (DLN.L) carries a Weighted Average Cost of Capital (WACC) of 6.7%. WACC reflects the blended rate Derwent London PLC must pay to both equity and debt holders.

Within that, the cost of equity is 6.8%, the cost of debt is 4.0%, and the effective tax rate is 0.3%.

Breakdown of WACC Components

• Long-term bond rate: 4.0% – 4.5%
• Equity market risk premium: 6.0% – 7.0%
• Adjusted beta: 0.47 – 0.61
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.7

What It Means for Investors

With a selected WACC of 6.7%, Derwent London PLC must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects an attractive low cost of capital.