The WACC of Inspired Energy PLC (INSE.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 7.00% - 11.20% | 9.10% |
| Tax rate | 13.00% - 17.20% | 15.10% |
| Cost of debt | 4.60% - 6.10% | 5.35% |
| WACC | 5.3% - 7.6% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.5 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 11.20% |
| Tax rate | 13.00% | 17.20% |
| Debt/Equity ratio | 1.39 | 1.39 |
| Cost of debt | 4.60% | 6.10% |
| After-tax WACC | 5.3% | 7.6% |
| Selected WACC | 6.4% | |