The WACC of EnSilica PLC (ENSI.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.70% | 7.60% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 15.10% - 15.80% | 15.45% |
| WACC | 7.3% - 9.2% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.42 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.70% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 15.10% | 15.80% |
| After-tax WACC | 7.3% | 9.2% |
| Selected WACC | 8.2% | |