The WACC of Calnex Solutions PLC (CLX.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.10% | 7.10% |
| Tax rate | 21.20% - 23.60% | 22.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 8.1% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.35 | 0.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.10% |
| Tax rate | 21.20% | 23.60% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 8.1% |
| Selected WACC | 7.1% | |