The WACC of Integrated Diagnostics Holdings PLC (IDHC.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.50% | 8.20% |
| Tax rate | 35.30% - 36.70% | 36.00% |
| Cost of debt | 5.50% - 14.80% | 10.15% |
| WACC | 6.6% - 9.5% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.53 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.50% |
| Tax rate | 35.30% | 36.70% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 5.50% | 14.80% |
| After-tax WACC | 6.6% | 9.5% |
| Selected WACC | 8.0% | |