The WACC of Ilika PLC (IKA.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.50% | 7.85% |
| Tax rate | 10.70% - 14.10% | 12.40% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.1% - 9.4% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.37 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.50% |
| Tax rate | 10.70% | 14.10% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.1% | 9.4% |
| Selected WACC | 7.8% | |