The WACC of Tracsis PLC (TRCS.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.50% | 8.30% |
| Tax rate | 27.10% - 34.50% | 30.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.0% - 9.4% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.51 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.50% |
| Tax rate | 27.10% | 34.50% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.0% | 9.4% |
| Selected WACC | 8.2% | |