The WACC of J Sainsbury PLC (SBRY.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 8.40% - 11.40% | 9.90% |
| Tax rate | 31.00% - 38.20% | 34.60% |
| Cost of debt | 4.70% - 6.20% | 5.45% |
| WACC | 5.8% - 7.6% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.74 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 11.40% |
| Tax rate | 31.00% | 38.20% |
| Debt/Equity ratio | 1.02 | 1.02 |
| Cost of debt | 4.70% | 6.20% |
| After-tax WACC | 5.8% | 7.6% |
| Selected WACC | 6.7% | |