The WACC of S4 Capital PLC (SFOR.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 6.00% - 11.10% | 8.55% |
| Tax rate | 6.00% - 28.00% | 17.00% |
| Cost of debt | 4.20% - 15.80% | 10.00% |
| WACC | 4.7% - 11.2% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 11.10% |
| Tax rate | 6.00% | 28.00% |
| Debt/Equity ratio | 1.6 | 1.6 |
| Cost of debt | 4.20% | 15.80% |
| After-tax WACC | 4.7% | 11.2% |
| Selected WACC | 8.0% | |