The WACC of Seeing Machines Ltd (SEE.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.30% | 7.95% |
| Tax rate | 0.20% - 1.20% | 0.70% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 6.6% - 9.3% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.44 | 0.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.30% |
| Tax rate | 0.20% | 1.20% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 6.6% | 9.3% |
| Selected WACC | 7.9% | |