The WACC of Oxford BioMedica PLC (OXB.L) is 10.4%.
| Range | Selected | |
| Cost of equity | 7.50% - 11.10% | 9.30% |
| Tax rate | 3.50% - 4.60% | 4.05% |
| Cost of debt | 7.00% - 24.40% | 15.70% |
| WACC | 7.4% - 13.5% | 10.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.59 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 11.10% |
| Tax rate | 3.50% | 4.60% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 7.00% | 24.40% |
| After-tax WACC | 7.4% | 13.5% |
| Selected WACC | 10.4% | |