The WACC of Saietta Group PLC (SED.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.80% - 36.00% | 21.40% |
| Tax rate | 3.90% - 12.30% | 8.10% |
| Cost of debt | 6.00% - 7.00% | 6.50% |
| WACC | 5.8% - 8.4% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 4.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 36.00% |
| Tax rate | 3.90% | 12.30% |
| Debt/Equity ratio | 12.16 | 12.16 |
| Cost of debt | 6.00% | 7.00% |
| After-tax WACC | 5.8% | 8.4% |
| Selected WACC | 7.1% | |