The WACC of Genincode PLC (GENI.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.00% | 8.70% |
| Tax rate | 0.80% - 2.70% | 1.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.3% - 9.8% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.56 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.00% |
| Tax rate | 0.80% | 2.70% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.3% | 9.8% |
| Selected WACC | 8.5% | |