The WACC of Cambridge Cognition Holdings PLC (COG.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.20% | 6.80% |
| Tax rate | 22.30% - 33.30% | 27.80% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.4% - 8.2% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.15 | 0.39 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 8.20% |
| Tax rate | 22.30% | 33.30% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.4% | 8.2% |
| Selected WACC | 6.8% | |