The WACC of Silver Bullet Data Services Group PLC (SBDS.L) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.30% - 11.40% | 9.35% |
| Tax rate | 3.80% - 4.40% | 4.10% |
| Cost of debt | 7.00% - 7.90% | 7.45% |
| WACC | 7.1% - 10.5% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.55 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 11.40% |
| Tax rate | 3.80% | 4.40% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 7.00% | 7.90% |
| After-tax WACC | 7.1% | 10.5% |
| Selected WACC | 8.8% | |