The WACC of Sparta Capital Ltd (SAY.V) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.50% - 6.90% | 6.20% |
| Tax rate | 1.10% - 2.80% | 1.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 6.2% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.32 | 0.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 6.90% |
| Tax rate | 1.10% | 2.80% |
| Debt/Equity ratio | 0.47 | 0.47 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 6.2% |
| Selected WACC | 5.8% | |