The WACC of Immedia Group PLC (IME.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.70% | 6.75% |
| Tax rate | 1.70% - 5.00% | 3.35% |
| Cost of debt | 19.90% - 19.90% | 19.90% |
| WACC | 5.9% - 7.8% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.53 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.70% |
| Tax rate | 1.70% | 5.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 19.90% | 19.90% |
| After-tax WACC | 5.9% | 7.8% |
| Selected WACC | 6.8% | |