The WACC of Cizzle Biotechnology Holdings PLC (CIZ.L) is 10.0%.
| Range | Selected | |
| Cost of equity | 14.60% - 17.30% | 15.95% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.3% - 10.7% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.77 | 1.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.60% | 17.30% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.3% | 10.7% |
| Selected WACC | 10.0% | |