The WACC of Scottish American Investment Company P L C (SAIN.L) is 10.0%.
| Range | Selected | |
| Cost of equity | 9.00% - 12.00% | 10.50% |
| Tax rate | 1.40% - 1.70% | 1.55% |
| Cost of debt | 4.60% - 6.00% | 5.30% |
| WACC | 8.6% - 11.4% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.84 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 12.00% |
| Tax rate | 1.40% | 1.70% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.60% | 6.00% |
| After-tax WACC | 8.6% | 11.4% |
| Selected WACC | 10.0% | |