The WACC of One Media IP Group PLC (OMIP.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.40% | 6.55% |
| Tax rate | 20.50% - 23.90% | 22.20% |
| Cost of debt | 5.70% - 7.90% | 6.80% |
| WACC | 5.5% - 7.2% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.29 | 0.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.40% |
| Tax rate | 20.50% | 23.90% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 5.70% | 7.90% |
| After-tax WACC | 5.5% | 7.2% |
| Selected WACC | 6.4% | |