The WACC of Aurrigo International PLC (AURR.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.70% - 8.10% | 7.40% |
| Tax rate | 12.60% - 12.90% | 12.75% |
| Cost of debt | 7.00% - 7.90% | 7.45% |
| WACC | 6.6% - 8.1% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 8.10% |
| Tax rate | 12.60% | 12.90% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 7.00% | 7.90% |
| After-tax WACC | 6.6% | 8.1% |
| Selected WACC | 7.4% | |