The WACC of Itim Group PLC (ITIM.L) is 9.5%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.40% | 10.05% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 8.3% - 10.8% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.79 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 8.3% | 10.8% |
| Selected WACC | 9.5% | |