The WACC of Genflow Biosciences PLC (GENF.L) is 11.1%.
| Range | Selected | |
| Cost of equity | 16.00% - 20.10% | 18.05% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 10.0% - 12.1% | 11.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 2.01 | 2.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.00% | 20.10% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 10.0% | 12.1% |
| Selected WACC | 11.1% | |