The WACC of Scancell Holdings PLC (SCLP.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 7.60% - 11.50% | 9.55% |
| Tax rate | 17.80% - 22.00% | 19.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.1% - 10.4% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.61 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 11.50% |
| Tax rate | 17.80% | 22.00% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.1% | 10.4% |
| Selected WACC | 8.7% | |