The WACC of Byotrol PLC (BYOT.L) is 30.6%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.30% | 6.85% |
| Tax rate | 6.60% - 7.60% | 7.10% |
| Cost of debt | 7.00% - 89.20% | 48.10% |
| WACC | 6.1% - 55.1% | 30.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.15 | 0.4 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 8.30% |
| Tax rate | 6.60% | 7.60% |
| Debt/Equity ratio | 1.72 | 1.72 |
| Cost of debt | 7.00% | 89.20% |
| After-tax WACC | 6.1% | 55.1% |
| Selected WACC | 30.6% | |