The WACC of Agriterra Ltd (AGTA.L) is 11.3%.
| Range | Selected | |
| Cost of equity | 6.00% - 9.00% | 7.50% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 21.70% | 14.35% |
| WACC | 5.7% - 17.0% | 11.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.34 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 9.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 12.15 | 12.15 |
| Cost of debt | 7.00% | 21.70% |
| After-tax WACC | 5.7% | 17.0% |
| Selected WACC | 11.3% | |