The WACC of Invinity Energy Systems PLC (IES.L) is 11.8%.
| Range | Selected | |
| Cost of equity | 10.80% - 13.00% | 11.90% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 10.7% - 12.8% | 11.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.14 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.80% | 13.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 10.7% | 12.8% |
| Selected WACC | 11.8% | |