The WACC of Intercede Group PLC (IGP.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 7.60% - 11.20% | 9.40% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.60% - 8.60% | 6.60% |
| WACC | 7.5% - 11.2% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.6 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 11.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.60% | 8.60% |
| After-tax WACC | 7.5% | 11.2% |
| Selected WACC | 9.4% | |