The WACC of Aptamer Group PLC (APTA.L) is 13.3%.
| Range | Selected | |
| Cost of equity | 12.00% - 15.40% | 13.70% |
| Tax rate | 20.60% - 21.80% | 21.20% |
| Cost of debt | 7.00% - 21.60% | 14.30% |
| WACC | 11.0% - 15.6% | 13.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.34 | 1.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.00% | 15.40% |
| Tax rate | 20.60% | 21.80% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 7.00% | 21.60% |
| After-tax WACC | 11.0% | 15.6% |
| Selected WACC | 13.3% | |