The WACC of ENGAGE XR Holdings PLC (EXR.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.20% - 6.60% | 5.90% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 69.40% | 38.20% |
| WACC | 5.2% - 7.7% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.2 | 0.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 6.60% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 7.00% | 69.40% |
| After-tax WACC | 5.2% | 7.7% |
| Selected WACC | 6.4% | |