The WACC of Trellus Health PLC (TRLS.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 8.50% - 12.00% | 10.25% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 8.0% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.76 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 12.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 8.0% |
| Selected WACC | 7.2% | |