The WACC of Trakm8 Holdings PLC (TRAK.L) is 5.0%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.60% | 6.40% |
| Tax rate | 35.00% - 36.30% | 35.65% |
| Cost of debt | 7.00% - 7.10% | 7.05% |
| WACC | 4.7% - 5.3% | 5.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.2 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.60% |
| Tax rate | 35.00% | 36.30% |
| Debt/Equity ratio | 2.8 | 2.8 |
| Cost of debt | 7.00% | 7.10% |
| After-tax WACC | 4.7% | 5.3% |
| Selected WACC | 5.0% | |