The WACC of Sourcebio International PLC (SBI.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 8.30% - 12.00% | 10.15% |
| Tax rate | 1.10% - 3.70% | 2.40% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 7.6% - 10.9% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.72 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 12.00% |
| Tax rate | 1.10% | 3.70% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 7.6% | 10.9% |
| Selected WACC | 9.2% | |