The WACC of Innovaderma PLC (IDP.L) is 5.5%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.50% | 7.40% |
| Tax rate | 24.90% - 30.30% | 27.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 6.0% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.62 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.50% |
| Tax rate | 24.90% | 30.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 6.0% |
| Selected WACC | 5.5% | |