The WACC of Idox PLC (IDOX.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 6.20% - 10.70% | 8.45% |
| Tax rate | 24.00% - 31.10% | 27.55% |
| Cost of debt | 4.40% - 5.10% | 4.75% |
| WACC | 6.0% - 10.1% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.37 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 10.70% |
| Tax rate | 24.00% | 31.10% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.40% | 5.10% |
| After-tax WACC | 6.0% | 10.1% |
| Selected WACC | 8.0% | |