The WACC of Thinksmart Ltd (TSL.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.50% | 6.75% |
| Tax rate | 0.10% - 4.80% | 2.45% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 6.0% - 7.5% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.34 | 0.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.50% |
| Tax rate | 0.10% | 4.80% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 6.0% | 7.5% |
| Selected WACC | 6.7% | |