The WACC of Superdry PLC (SDRY.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 5.20% - 9.50% | 7.35% |
| Tax rate | 9.10% - 19.20% | 14.15% |
| Cost of debt | 7.00% - 15.90% | 11.45% |
| WACC | 6.3% - 12.5% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.21 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 9.50% |
| Tax rate | 9.10% | 19.20% |
| Debt/Equity ratio | 10.18 | 10.18 |
| Cost of debt | 7.00% | 15.90% |
| After-tax WACC | 6.3% | 12.5% |
| Selected WACC | 9.4% | |