The WACC of CML Microsystems Plc (CML.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.70% | 8.20% |
| Tax rate | 17.30% - 22.30% | 19.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 9.6% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.70% |
| Tax rate | 17.30% | 22.30% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 9.6% |
| Selected WACC | 8.1% | |