The WACC of SkinBioTherapeutics PLC (SBTX.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.10% | 7.15% |
| Tax rate | 6.30% - 7.00% | 6.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.2% - 8.1% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.37 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.10% |
| Tax rate | 6.30% | 7.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.2% | 8.1% |
| Selected WACC | 7.2% | |