The WACC of Catenae Innovation PLC (CTEA.L) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.60% - 7.90% | 6.75% |
| Tax rate | 0.60% - 1.10% | 0.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 6.4% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.31 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 7.90% |
| Tax rate | 0.60% | 1.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 6.4% |
| Selected WACC | 5.8% | |