The WACC of Safestyle UK PLC (SFE.L) is 4.2%.
| Range | Selected | |
| Cost of equity | 3.50% - 12.00% | 7.75% |
| Tax rate | 18.10% - 19.00% | 18.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.1% - 4.3% | 4.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -0.51 | 0.65 |
| Additional risk adjustments | 2.5% | 3.0% |
| Cost of equity | 3.50% | 12.00% |
| Tax rate | 18.10% | 19.00% |
| Debt/Equity ratio | 31.77 | 31.77 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.1% | 4.3% |
| Selected WACC | 4.2% | |