The WACC of EMIS Group PLC (EMIS.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.70% | 7.35% |
| Tax rate | 18.50% - 18.70% | 18.60% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 5.9% - 8.6% | 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 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.70% |
| Tax rate | 18.50% | 18.70% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 5.9% | 8.6% |
| Selected WACC | 7.3% | |