The WACC of Oxford Cannabinoid Technologies Holdings PLC (OCTP.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 11.40% - 13.80% | 12.60% |
| Tax rate | 10.50% - 13.40% | 11.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.9% - 9.1% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.23 | 1.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.40% | 13.80% |
| Tax rate | 10.50% | 13.40% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.9% | 9.1% |
| Selected WACC | 8.5% | |