The WACC of Spaceandpeople PLC (SAL.L) is 7.6%.
| Range | Selected | |
| Cost of equity | 9.20% - 13.00% | 11.10% |
| Tax rate | 17.90% - 29.60% | 23.75% |
| Cost of debt | 4.40% - 5.70% | 5.05% |
| WACC | 6.5% - 8.7% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.86 | 1.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 13.00% |
| Tax rate | 17.90% | 29.60% |
| Debt/Equity ratio | 0.92 | 0.92 |
| Cost of debt | 4.40% | 5.70% |
| After-tax WACC | 6.5% | 8.7% |
| Selected WACC | 7.6% | |