The WACC of Netscientific PLC (NSCI.L) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.50% | 6.25% |
| Tax rate | 1.50% - 1.90% | 1.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 7.0% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.17 | 0.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 7.50% |
| Tax rate | 1.50% | 1.90% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 7.0% |
| Selected WACC | 6.0% | |