The WACC of ITM Power PLC (ITM.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 6.80% - 11.40% | 9.10% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 7.00% - 7.60% | 7.30% |
| WACC | 6.8% - 11.2% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.46 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 11.40% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 7.00% | 7.60% |
| After-tax WACC | 6.8% | 11.2% |
| Selected WACC | 9.0% | |