The WACC of Immotion Group PLC (IMMO.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.10% | 7.30% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 10.70% | 8.85% |
| WACC | 6.5% - 8.1% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.4% | 4.9% |
| Equity market risk premium | 6.4% | 7.4% |
| Adjusted beta | 0.33 | 0.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.10% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 7.00% | 10.70% |
| After-tax WACC | 6.5% | 8.1% |
| Selected WACC | 7.3% | |