The WACC of New Energy One Acquisition Corporation Plc (NEOA.L) is 5.9%.
| Range | Selected | |
| Cost of equity | 6.30% - 7.70% | 7.00% |
| Tax rate | 1.50% - 2.30% | 1.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 6.3% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.38 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 7.70% |
| Tax rate | 1.50% | 2.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 6.3% |
| Selected WACC | 5.9% | |