The WACC of Shaftesbury Capital PLC (SHC.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.90% | 8.30% |
| Tax rate | 1.00% - 1.80% | 1.40% |
| Cost of debt | 4.40% - 7.60% | 6.00% |
| WACC | 5.8% - 9.0% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.90% |
| Tax rate | 1.00% | 1.80% |
| Debt/Equity ratio | 0.61 | 0.61 |
| Cost of debt | 4.40% | 7.60% |
| After-tax WACC | 5.8% | 9.0% |
| Selected WACC | 7.4% | |