The WACC of I (X) Net Zero PLC (IX.L) is 10.2%.
Range | Selected | |
Cost of equity | 12.00% - 15.00% | 13.50% |
Tax rate | 19.00% - 19.00% | 19.00% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 9.2% - 11.2% | 10.2% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 1.34 | 1.44 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 12.00% | 15.00% |
Tax rate | 19.00% | 19.00% |
Debt/Equity ratio | 0.54 | 0.54 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 9.2% | 11.2% |
Selected WACC | 10.2% | |