The WACC of Ergomed PLC (ERGO.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.80% | 9.40% |
| Tax rate | 14.60% - 16.60% | 15.60% |
| Cost of debt | 4.60% - 8.60% | 6.60% |
| WACC | 8.0% - 10.8% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.67 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.80% |
| Tax rate | 14.60% | 16.60% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.60% | 8.60% |
| After-tax WACC | 8.0% | 10.8% |
| Selected WACC | 9.4% | |