The WACC of Scholium Group PLC (SCHO.L) is 6.6%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.40% | 7.30% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.20% - 6.70% | 5.95% |
| WACC | 5.7% - 7.6% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.37 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.38 | 0.38 |
| Cost of debt | 5.20% | 6.70% |
| After-tax WACC | 5.7% | 7.6% |
| Selected WACC | 6.6% | |