The WACC of Nexus Infrastructure PLC (NEXS.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 9.60% - 12.60% | 11.10% |
| Tax rate | 9.40% - 14.00% | 11.70% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.6% - 9.3% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.94 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 12.60% |
| Tax rate | 9.40% | 14.00% |
| Debt/Equity ratio | 0.99 | 0.99 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.6% | 9.3% |
| Selected WACC | 8.0% | |