The WACC of Sareum Holdings PLC (SAR.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 10.10% - 18.10% | 14.10% |
| Tax rate | 13.30% - 14.50% | 13.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.2% - 11.2% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.02 | 1.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.10% | 18.10% |
| Tax rate | 13.30% | 14.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.2% | 11.2% |
| Selected WACC | 9.2% | |