The WACC of Ab Dynamics PLC (ABDP.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 8.20% - 10.40% | 9.30% |
| Tax rate | 14.90% - 19.40% | 17.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.1% - 10.3% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.7 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 10.40% |
| Tax rate | 14.90% | 19.40% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.1% | 10.3% |
| Selected WACC | 9.2% | |