The WACC of Scancell Holdings PLC (SCLP.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.70% | 7.55% |
| Tax rate | 16.40% - 17.40% | 16.90% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.3% - 8.3% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.70% |
| Tax rate | 16.40% | 17.40% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.3% | 8.3% |
| Selected WACC | 7.3% | |