The WACC of Kooth PLC (KOO.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.10% | 7.70% |
| Tax rate | 26.70% - 39.90% | 33.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 9.0% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.39 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.10% |
| Tax rate | 26.70% | 39.90% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 9.0% |
| Selected WACC | 7.7% | |