The WACC of Tissue Regenix Group PLC (TRX.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.60% | 7.35% |
| Tax rate | 4.30% - 6.00% | 5.15% |
| Cost of debt | 12.10% - 21.00% | 16.55% |
| WACC | 7.1% - 10.7% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.36 | 0.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.60% |
| Tax rate | 4.30% | 6.00% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 12.10% | 21.00% |
| After-tax WACC | 7.1% | 10.7% |
| Selected WACC | 8.9% | |