The WACC of Wise PLC (WISE.L) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.40% | 8.30% |
| Tax rate | 25.00% - 25.60% | 25.30% |
| Cost of debt | 4.60% - 10.40% | 7.50% |
| WACC | 7.1% - 9.4% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.53 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.40% |
| Tax rate | 25.00% | 25.60% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.60% | 10.40% |
| After-tax WACC | 7.1% | 9.4% |
| Selected WACC | 8.3% | |