The WACC of i-nexus Global PLC (INX.L) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.10% - 8.90% | 7.00% |
| Tax rate | 18.80% - 21.90% | 20.35% |
| Cost of debt | 6.70% - 7.00% | 6.85% |
| WACC | 5.3% - 6.1% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.01 | 0.41 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.10% | 8.90% |
| Tax rate | 18.80% | 21.90% |
| Debt/Equity ratio | 4.19 | 4.19 |
| Cost of debt | 6.70% | 7.00% |
| After-tax WACC | 5.3% | 6.1% |
| Selected WACC | 5.7% | |