The WACC of LoopUp Group PLC (LOOP.L) is 5.5%.
| Range | Selected | |
| Cost of equity | 9.80% - 19.30% | 14.55% |
| Tax rate | 18.00% - 23.00% | 20.50% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.0% - 6.9% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.98 | 2.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 19.30% |
| Tax rate | 18.00% | 23.00% |
| Debt/Equity ratio | 8.09 | 8.09 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.0% | 6.9% |
| Selected WACC | 5.5% | |