The WACC of Airea PLC (AIEA.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.00% | 8.55% |
| Tax rate | 20.00% - 21.90% | 20.95% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 6.3% - 8.7% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.52 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.00% |
| Tax rate | 20.00% | 21.90% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 6.3% | 8.7% |
| Selected WACC | 7.5% | |