The WACC of Celadon Pharmaceuticals PLC (CEL.L) is 3.0%.
| Range | Selected | |
| Cost of equity | 0.80% - 4.00% | 2.40% |
| Tax rate | 0.20% - 1.60% | 0.90% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 4.2% - 1.9% | 3.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -4.26 | -4.26 |
| Additional risk adjustments | 25.5% | 26.0% |
| Cost of equity | 0.80% | 4.00% |
| Tax rate | 0.20% | 1.60% |
| Debt/Equity ratio | 0.43 | 0.43 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 4.2% | 1.9% |
| Selected WACC | 3.0% | |