The WACC of IXICO PLC (IXI.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.60% - 8.40% | 7.50% |
| Tax rate | 12.10% - 14.70% | 13.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 8.2% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.44 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 8.40% |
| Tax rate | 12.10% | 14.70% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 8.2% |
| Selected WACC | 7.4% | |