The WACC of Water Intelligence PLC (WATR.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.60% - 9.90% | 8.75% |
| Tax rate | 27.10% - 29.00% | 28.05% |
| Cost of debt | 5.20% - 10.20% | 7.70% |
| WACC | 7.0% - 9.5% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.6 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 9.90% |
| Tax rate | 27.10% | 29.00% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 5.20% | 10.20% |
| After-tax WACC | 7.0% | 9.5% |
| Selected WACC | 8.2% | |