The WACC of Sabre Insurance Group PLC (SBRE.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 8.90% - 12.70% | 10.80% |
| Tax rate | 19.10% - 19.90% | 19.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.5% - 8.3% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.82 | 1.1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 12.70% |
| Tax rate | 19.10% | 19.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.5% | 8.3% |
| Selected WACC | 7.4% | |