The WACC of Sage Group PLC (SGE.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.50% - 9.60% | 8.55% |
| Tax rate | 20.70% - 23.80% | 22.25% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 7.1% - 9.0% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.58 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 9.60% |
| Tax rate | 20.70% | 23.80% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 7.1% | 9.0% |
| Selected WACC | 8.1% | |