The WACC of Strix Group PLC (KETL.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 10.30% - 14.30% | 12.30% |
| Tax rate | 5.30% - 5.60% | 5.45% |
| Cost of debt | 4.30% - 6.20% | 5.25% |
| WACC | 7.2% - 10.2% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.06 | 1.34 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.30% | 14.30% |
| Tax rate | 5.30% | 5.60% |
| Debt/Equity ratio | 0.96 | 0.96 |
| Cost of debt | 4.30% | 6.20% |
| After-tax WACC | 7.2% | 10.2% |
| Selected WACC | 8.7% | |