The WACC of ProPhotonix Ltd (PPIX.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.30% | 8.10% |
| Tax rate | 3.20% - 15.20% | 9.20% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 6.7% - 8.9% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.74 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.30% |
| Tax rate | 3.20% | 15.20% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 6.7% | 8.9% |
| Selected WACC | 7.8% | |