The WACC of Spaceandpeople PLC (SAL.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 8.40% - 12.00% | 10.20% |
| Tax rate | 17.90% - 29.60% | 23.75% |
| Cost of debt | 4.40% - 5.70% | 5.05% |
| WACC | 6.3% - 8.5% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.74 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 12.00% |
| Tax rate | 17.90% | 29.60% |
| Debt/Equity ratio | 0.79 | 0.79 |
| Cost of debt | 4.40% | 5.70% |
| After-tax WACC | 6.3% | 8.5% |
| Selected WACC | 7.4% | |