The WACC of Physiomics PLC (PYC.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.00% | 8.95% |
| Tax rate | 24.30% - 32.10% | 28.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.6% - 7.4% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.66 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.00% |
| Tax rate | 24.30% | 32.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.6% | 7.4% |
| Selected WACC | 7.0% | |