The WACC of Aquis Exchange PLC (AQX.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.00% | 8.05% |
| Tax rate | 18.70% - 29.50% | 24.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.0% - 8.9% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.51 | 0.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.00% |
| Tax rate | 18.70% | 29.50% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.0% | 8.9% |
| Selected WACC | 7.9% | |