The WACC of IXICO PLC (IXI.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.50% | 7.45% |
| Tax rate | 15.40% - 17.70% | 16.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 8.4% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.50% |
| Tax rate | 15.40% | 17.70% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 8.4% |
| Selected WACC | 7.3% | |