The WACC of Oxford Metrics PLC (OMG.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 7.00% - 8.90% | 7.95% |
| Tax rate | 10.20% - 12.80% | 11.50% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 6.9% - 8.6% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.51 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 8.90% |
| Tax rate | 10.20% | 12.80% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 6.9% | 8.6% |
| Selected WACC | 7.8% | |