The WACC of Anexo Group PLC (ANX.L) is 9.6%.
| Range | Selected | |
| Cost of equity | 9.20% - 12.70% | 10.95% |
| Tax rate | 19.50% - 20.00% | 19.75% |
| Cost of debt | 9.20% - 11.00% | 10.10% |
| WACC | 8.3% - 10.8% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.87 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 12.70% |
| Tax rate | 19.50% | 20.00% |
| Debt/Equity ratio | 0.94 | 0.94 |
| Cost of debt | 9.20% | 11.00% |
| After-tax WACC | 8.3% | 10.8% |
| Selected WACC | 9.6% | |