The WACC of Deltex Medical Group PLC (DEMG.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.80% | 6.90% |
| Tax rate | 0.70% - 1.20% | 0.95% |
| Cost of debt | 7.00% - 8.30% | 7.65% |
| WACC | 6.5% - 8.0% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.80% |
| Tax rate | 0.70% | 1.20% |
| Debt/Equity ratio | 1.27 | 1.27 |
| Cost of debt | 7.00% | 8.30% |
| After-tax WACC | 6.5% | 8.0% |
| Selected WACC | 7.3% | |