The WACC of Spectral MD Holdings Ltd (SMD.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.10% | 9.05% |
| Tax rate | 3.20% - 3.90% | 3.55% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 8.0% - 10.1% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.67 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.10% |
| Tax rate | 3.20% | 3.90% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 8.0% | 10.1% |
| Selected WACC | 9.0% | |