The WACC of Kistos PLC (KIST.L) is 9.5%.
| Range | Selected | |
| Cost of equity | 10.60% - 19.90% | 15.25% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 10.50% | 8.75% |
| WACC | 7.2% - 11.9% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.1 | 2.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.60% | 19.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 2.31 | 2.31 |
| Cost of debt | 7.00% | 10.50% |
| After-tax WACC | 7.2% | 11.9% |
| Selected WACC | 9.5% | |