The WACC of Panoply Holdings PLC (TPX.L) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.30% | 6.55% |
| Tax rate | 9.40% - 15.70% | 12.55% |
| Cost of debt | 6.30% - 7.00% | 6.65% |
| WACC | 5.7% - 6.8% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.29 | 0.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.30% |
| Tax rate | 9.40% | 15.70% |
| Debt/Equity ratio | 0.46 | 0.46 |
| Cost of debt | 6.30% | 7.00% |
| After-tax WACC | 5.7% | 6.8% |
| Selected WACC | 6.3% | |