The WACC of Oxford Biodynamics PLC (OBD.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 7.00% - 10.00% | 8.50% |
| Tax rate | 11.80% - 12.20% | 12.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.5% - 7.7% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.5 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 10.00% |
| Tax rate | 11.80% | 12.20% |
| Debt/Equity ratio | 1.55 | 1.55 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.5% | 7.7% |
| Selected WACC | 7.1% | |