The WACC of Physitrack PLC (PTRK.ST) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.60% - 9.60% | 8.60% |
| Tax rate | 2.80% - 13.20% | 8.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.4% - 8.8% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.01 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 9.60% |
| Tax rate | 2.80% | 13.20% |
| Debt/Equity ratio | 0.3 | 0.3 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.4% | 8.8% |
| Selected WACC | 8.1% | |