The WACC of Creo Medical Group PLC (CREO.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.10% - 9.20% | 7.65% |
| Tax rate | 13.30% - 13.90% | 13.60% |
| Cost of debt | 7.00% - 8.50% | 7.75% |
| WACC | 6.1% - 9.0% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.35 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 9.20% |
| Tax rate | 13.30% | 13.90% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 7.00% | 8.50% |
| After-tax WACC | 6.1% | 9.0% |
| Selected WACC | 7.5% | |