The WACC of Seraphine Group PLC (BUMP.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 9.00% - 13.10% | 11.05% |
| Tax rate | 33.00% - 35.60% | 34.30% |
| Cost of debt | 7.00% - 7.10% | 7.05% |
| WACC | 7.5% - 10.2% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.83 | 1.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 13.10% |
| Tax rate | 33.00% | 35.60% |
| Debt/Equity ratio | 0.5 | 0.5 |
| Cost of debt | 7.00% | 7.10% |
| After-tax WACC | 7.5% | 10.2% |
| Selected WACC | 8.9% | |