The WACC of Woodbois Ltd (WBI.L) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.90% | 6.60% |
| Tax rate | 3.00% - 13.90% | 8.45% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.8% - 7.2% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.14 | 0.35 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.30% | 7.90% |
| Tax rate | 3.00% | 13.90% |
| Debt/Equity ratio | 0.65 | 0.65 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.8% | 7.2% |
| Selected WACC | 6.0% | |