The WACC of Tracsis PLC (TRCS.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.00% - 9.40% | 8.20% |
| Tax rate | 36.80% - 44.40% | 40.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.9% - 9.3% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.5 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 9.40% |
| Tax rate | 36.80% | 44.40% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.9% | 9.3% |
| Selected WACC | 8.1% | |