The WACC of Zoetic International PLC (ZOE.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.00% | 7.85% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 9.0% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.71 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 9.0% |
| Selected WACC | 7.8% | |