The WACC of Cohort PLC (CHRT.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.00% - 9.90% | 8.45% |
| Tax rate | 17.60% - 20.30% | 18.95% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 6.7% - 9.4% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.5 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 9.90% |
| Tax rate | 17.60% | 20.30% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 6.7% | 9.4% |
| Selected WACC | 8.0% | |