The WACC of Cambridge Cognition Holdings PLC (COG.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.70% | 6.35% |
| Tax rate | 22.30% - 33.30% | 27.80% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.1% - 7.7% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.18 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 7.70% |
| Tax rate | 22.30% | 33.30% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.1% | 7.7% |
| Selected WACC | 6.4% | |