The WACC of Oncimmune Holdings PLC (ONC.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 5.70% - 8.30% | 7.00% |
| Tax rate | 3.90% - 7.20% | 5.55% |
| Cost of debt | 7.00% - 9.20% | 8.10% |
| WACC | 6.5% - 8.5% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.29 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 8.30% |
| Tax rate | 3.90% | 7.20% |
| Debt/Equity ratio | 3.85 | 3.85 |
| Cost of debt | 7.00% | 9.20% |
| After-tax WACC | 6.5% | 8.5% |
| Selected WACC | 7.5% | |