The WACC of SDI Group PLC (SDI.L) is 6.1%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.60% | 6.80% |
| Tax rate | 22.40% - 24.20% | 23.30% |
| Cost of debt | 4.70% - 5.80% | 5.25% |
| WACC | 5.4% - 6.8% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.60% |
| Tax rate | 22.40% | 24.20% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 4.70% | 5.80% |
| After-tax WACC | 5.4% | 6.8% |
| Selected WACC | 6.1% | |