The WACC of Clinigen Group PLC (CLIN.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.20% | 9.95% |
| Tax rate | 32.70% - 46.40% | 39.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.1% - 9.0% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.07 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.20% |
| Tax rate | 32.70% | 46.40% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.1% | 9.0% |
| Selected WACC | 8.0% | |