The WACC of iEnergizer Ltd (IBPO.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 11.10% - 14.10% | 12.60% |
| Tax rate | 12.80% - 17.50% | 15.15% |
| Cost of debt | 4.60% - 8.00% | 6.30% |
| WACC | 7.3% - 10.1% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.19 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.10% | 14.10% |
| Tax rate | 12.80% | 17.50% |
| Debt/Equity ratio | 1.15 | 1.15 |
| Cost of debt | 4.60% | 8.00% |
| After-tax WACC | 7.3% | 10.1% |
| Selected WACC | 8.7% | |