The WACC of Adept Technology Group PLC (ADT.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.90% | 8.60% |
| Tax rate | 29.00% - 39.60% | 34.30% |
| Cost of debt | 4.20% - 9.20% | 6.70% |
| WACC | 5.4% - 8.0% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.55 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.90% |
| Tax rate | 29.00% | 39.60% |
| Debt/Equity ratio | 0.81 | 0.81 |
| Cost of debt | 4.20% | 9.20% |
| After-tax WACC | 5.4% | 8.0% |
| Selected WACC | 6.7% | |