The WACC of SDX Energy PLC (SDX.L) is 3.8%.
| Range | Selected | |
| Cost of equity | 4.90% - 9.40% | 7.15% |
| Tax rate | 34.10% - 42.80% | 38.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.6% - 4.0% | 3.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.15 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 9.40% |
| Tax rate | 34.10% | 42.80% |
| Debt/Equity ratio | 4.57 | 4.57 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.6% | 4.0% |
| Selected WACC | 3.8% | |