The WACC of Invinity Energy Systems PLC (IES.L) is 11.3%.
| Range | Selected | |
| Cost of equity | 10.40% - 12.40% | 11.40% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 10.3% - 12.3% | 11.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.07 | 1.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 12.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 10.3% | 12.3% |
| Selected WACC | 11.3% | |