The WACC of Ondine Biomedical Inc (OBI.L) is 8.6%.
| Range | Selected | |
| Cost of equity | 6.70% - 10.60% | 8.65% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 10.5% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 10.60% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 10.5% |
| Selected WACC | 8.6% | |