The WACC of SEC Newgate SpA (SECN.L) is 4.6%.
| Range | Selected | |
| Cost of equity | 5.40% - 6.90% | 6.15% |
| Tax rate | 35.60% - 45.50% | 40.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.2% - 4.9% | 4.6% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.46 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 6.90% |
| Tax rate | 35.60% | 45.50% |
| Debt/Equity ratio | 0.77 | 0.77 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.2% | 4.9% |
| Selected WACC | 4.6% | |