The WACC of UDG Healthcare plc (UDG.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.10% | 8.45% |
| Tax rate | 20.90% - 22.60% | 21.75% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.5% - 9.4% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.73 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.10% |
| Tax rate | 20.90% | 22.60% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.5% | 9.4% |
| Selected WACC | 7.9% | |