The WACC of SDX Energy PLC (SDX.L) is 4.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.30% | 6.85% |
| Tax rate | 34.10% - 42.80% | 38.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.3% - 5.4% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.24 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 8.30% |
| Tax rate | 34.10% | 42.80% |
| Debt/Equity ratio | 1.19 | 1.19 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.3% | 5.4% |
| Selected WACC | 4.8% | |