The WACC of Amedeo Air Four Plus Ltd (AA4.L) is 9.3%.
| Range | Selected | |
| Cost of equity | 12.40% - 19.20% | 15.80% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 4.00% - 12.50% | 8.25% |
| WACC | 5.1% - 13.4% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.41 | 2.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.40% | 19.20% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 6.42 | 6.42 |
| Cost of debt | 4.00% | 12.50% |
| After-tax WACC | 5.1% | 13.4% |
| Selected WACC | 9.3% | |