The WACC of Abingdon Health PLC (ABDX.L) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.40% | 9.05% |
| Tax rate | 1.00% - 2.10% | 1.55% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.5% - 10.2% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.62 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.40% |
| Tax rate | 1.00% | 2.10% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.5% | 10.2% |
| Selected WACC | 8.8% | |