The WACC of Kromek Group PLC (KMK.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.70% - 8.80% | 7.75% |
| Tax rate | 13.20% - 15.80% | 14.50% |
| Cost of debt | 4.40% - 7.00% | 5.70% |
| WACC | 5.9% - 8.1% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.44 | 0.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 8.80% |
| Tax rate | 13.20% | 15.80% |
| Debt/Equity ratio | 0.33 | 0.33 |
| Cost of debt | 4.40% | 7.00% |
| After-tax WACC | 5.9% | 8.1% |
| Selected WACC | 7.0% | |