The WACC of SDI Group PLC (SDI.L) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.50% | 6.50% |
| Tax rate | 22.40% - 24.20% | 23.30% |
| Cost of debt | 4.70% - 5.80% | 5.25% |
| WACC | 5.0% - 6.7% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.24 | 0.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.50% |
| Tax rate | 22.40% | 24.20% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 4.70% | 5.80% |
| After-tax WACC | 5.0% | 6.7% |
| Selected WACC | 5.8% | |