The WACC of Shaftesbury PLC (SHB.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.20% | 7.85% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 7.60% | 5.80% |
| WACC | 5.3% - 8.1% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.42 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.6 | 0.6 |
| Cost of debt | 4.00% | 7.60% |
| After-tax WACC | 5.3% | 8.1% |
| Selected WACC | 6.7% | |