The WACC of Eden Research PLC (EDEN.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.40% | 7.25% |
| Tax rate | 12.00% - 14.80% | 13.40% |
| Cost of debt | 7.00% - 13.10% | 10.05% |
| WACC | 6.1% - 8.4% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.35 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.40% |
| Tax rate | 12.00% | 14.80% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 7.00% | 13.10% |
| After-tax WACC | 6.1% | 8.4% |
| Selected WACC | 7.3% | |