The WACC of Stagecoach Group PLC (SGC.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 9.80% - 13.00% | 11.40% |
| Tax rate | 5.20% - 19.00% | 12.10% |
| Cost of debt | 4.10% - 7.00% | 5.55% |
| WACC | 6.2% - 8.5% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.28 | 1.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 13.00% |
| Tax rate | 5.20% | 19.00% |
| Debt/Equity ratio | 1.57 | 1.57 |
| Cost of debt | 4.10% | 7.00% |
| After-tax WACC | 6.2% | 8.5% |
| Selected WACC | 7.3% | |