The WACC of Tinybuild Inc (TBLD.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.80% - 9.40% | 8.60% |
| Tax rate | 31.60% - 34.80% | 33.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.6% - 9.2% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.63 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 9.40% |
| Tax rate | 31.60% | 34.80% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.6% | 9.2% |
| Selected WACC | 8.4% | |