The WACC of LungLife AI Inc (LLAI.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 8.00% - 11.00% | 9.50% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 4.80% - 7.00% | 5.90% |
| WACC | 7.7% - 10.6% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.67 | 0.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 11.00% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.80% | 7.00% |
| After-tax WACC | 7.7% | 10.6% |
| Selected WACC | 9.2% | |