The WACC of EQTEC PLC (EQT.L) is 5.7%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.00% | 7.75% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.4% - 6.9% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.42 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1.76 | 1.76 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.4% | 6.9% |
| Selected WACC | 5.7% | |