The WACC of Cyanconnode Holdings PLC (CYAN.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.40% - 7.90% | 7.15% |
| Tax rate | 18.60% - 25.30% | 21.95% |
| Cost of debt | 7.00% - 7.50% | 7.25% |
| WACC | 6.4% - 7.9% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.41 | 0.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 7.90% |
| Tax rate | 18.60% | 25.30% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.00% | 7.50% |
| After-tax WACC | 6.4% | 7.9% |
| Selected WACC | 7.1% | |