The WACC of Amedeo Air Four Plus Ltd (AA4.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 10.60% - 16.90% | 13.75% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 4.00% - 9.20% | 6.60% |
| WACC | 4.9% - 10.2% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.11 | 1.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.60% | 16.90% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 6.65 | 6.65 |
| Cost of debt | 4.00% | 9.20% |
| After-tax WACC | 4.9% | 10.2% |
| Selected WACC | 7.5% | |