The WACC of SCS Group PLC (SCS.L) is 10.3%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.00% | 8.80% |
| Tax rate | 19.00% - 22.20% | 20.60% |
| Cost of debt | 9.20% - 20.40% | 14.80% |
| WACC | 7.6% - 13.1% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.61 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.00% |
| Tax rate | 19.00% | 22.20% |
| Debt/Equity ratio | 1.12 | 1.12 |
| Cost of debt | 9.20% | 20.40% |
| After-tax WACC | 7.6% | 13.1% |
| Selected WACC | 10.3% | |