The WACC of Alphawave IP Group PLC (AWE.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.40% - 11.70% | 9.55% |
| Tax rate | 28.70% - 41.20% | 34.95% |
| Cost of debt | 5.10% - 7.00% | 6.05% |
| WACC | 6.7% - 10.3% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.56 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 11.70% |
| Tax rate | 28.70% | 41.20% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 5.10% | 7.00% |
| After-tax WACC | 6.7% | 10.3% |
| Selected WACC | 8.5% | |