The WACC of Saga PLC (SAGA.L) is 11.6%.
| Range | Selected | |
| Cost of equity | 10.60% - 17.20% | 13.90% |
| Tax rate | 8.10% - 11.40% | 9.75% |
| Cost of debt | 4.00% - 21.00% | 12.50% |
| WACC | 4.9% - 18.4% | 11.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.11 | 1.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.60% | 17.20% |
| Tax rate | 8.10% | 11.40% |
| Debt/Equity ratio | 4.67 | 4.67 |
| Cost of debt | 4.00% | 21.00% |
| After-tax WACC | 4.9% | 18.4% |
| Selected WACC | 11.6% | |