The WACC of Essensys PLC (ESYS.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.70% | 7.40% |
| Tax rate | 2.60% - 2.80% | 2.70% |
| Cost of debt | 5.60% - 7.00% | 6.30% |
| WACC | 6.1% - 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 | 0.35 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.70% |
| Tax rate | 2.60% | 2.80% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 5.60% | 7.00% |
| After-tax WACC | 6.1% | 8.6% |
| Selected WACC | 7.3% | |