The WACC of SIMEC Atlantis Energy Ltd (SAE.L) is 6.1%.
| Range | Selected | |
| Cost of equity | 9.30% - 12.90% | 11.10% |
| Tax rate | 1.60% - 1.90% | 1.75% |
| Cost of debt | 4.00% - 6.20% | 5.10% |
| WACC | 4.9% - 7.4% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.89 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 12.90% |
| Tax rate | 1.60% | 1.90% |
| Debt/Equity ratio | 4.34 | 4.34 |
| Cost of debt | 4.00% | 6.20% |
| After-tax WACC | 4.9% | 7.4% |
| Selected WACC | 6.1% | |