The WACC of Zoo Digital Group PLC (ZOO.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.10% - 10.40% | 8.25% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.0% - 9.8% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.35 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 10.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.0% | 9.8% |
| Selected WACC | 7.9% | |