The WACC of Idox PLC (IDOX.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 5.60% - 10.80% | 8.20% |
| Tax rate | 24.00% - 46.70% | 35.35% |
| Cost of debt | 4.20% - 5.20% | 4.70% |
| WACC | 5.4% - 10.1% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.28 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 10.80% |
| Tax rate | 24.00% | 46.70% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.20% | 5.20% |
| After-tax WACC | 5.4% | 10.1% |
| Selected WACC | 7.7% | |