The WACC of Kainos Group PLC (KNOS.L) is 10.4%.
| Range | Selected | |
| Cost of equity | 9.30% - 11.60% | 10.45% |
| Tax rate | 21.90% - 22.70% | 22.30% |
| Cost of debt | 4.60% - 7.60% | 6.10% |
| WACC | 9.2% - 11.6% | 10.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.88 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 11.60% |
| Tax rate | 21.90% | 22.70% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.60% | 7.60% |
| After-tax WACC | 9.2% | 11.6% |
| Selected WACC | 10.4% | |