The WACC of Darktrace PLC (DARK.L) is 9.1%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.30% | 9.15% |
| Tax rate | 7.10% - 22.00% | 14.55% |
| Cost of debt | 4.60% - 7.20% | 5.90% |
| WACC | 8.0% - 10.3% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.67 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.30% |
| Tax rate | 7.10% | 22.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.60% | 7.20% |
| After-tax WACC | 8.0% | 10.3% |
| Selected WACC | 9.1% | |