The WACC of Safestyle UK PLC (SFE.L) is 4.4%.
| Range | Selected | |
| Cost of equity | 6.30% - 21.60% | 13.95% |
| Tax rate | 18.10% - 19.00% | 18.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 4.6% | 4.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.38 | 2.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 21.60% |
| Tax rate | 18.10% | 19.00% |
| Debt/Equity ratio | 31.77 | 31.77 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 4.6% |
| Selected WACC | 4.4% | |