The WACC of iEnergizer Ltd (IBPO.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 11.50% - 14.80% | 13.15% |
| Tax rate | 12.80% - 17.50% | 15.15% |
| Cost of debt | 4.60% - 8.00% | 6.30% |
| WACC | 7.6% - 10.5% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.26 | 1.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.50% | 14.80% |
| Tax rate | 12.80% | 17.50% |
| Debt/Equity ratio | 1.1 | 1.1 |
| Cost of debt | 4.60% | 8.00% |
| After-tax WACC | 7.6% | 10.5% |
| Selected WACC | 9.0% | |