The WACC of Destiny Pharma PLC (DEST.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 9.00% - 12.20% | 10.60% |
| Tax rate | 14.80% - 15.20% | 15.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 8.2% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.83 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 12.20% |
| Tax rate | 14.80% | 15.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 8.2% |
| Selected WACC | 7.4% | |