The WACC of Anemoi International Ltd (AMOI.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 5.90% - 7.20% | 6.55% |
| Tax rate | -% - 0.10% | 0.05% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.4% - 7.1% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.31 | 0.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 7.20% |
| Tax rate | -% | 0.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.4% | 7.1% |
| Selected WACC | 6.8% | |