The WACC of SIG PLC (SHI.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.50% | 8.20% |
| Tax rate | 25.70% - 39.10% | 32.40% |
| Cost of debt | 6.00% - 15.80% | 10.90% |
| WACC | 5.1% - 9.6% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.48 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.50% |
| Tax rate | 25.70% | 39.10% |
| Debt/Equity ratio | 2.76 | 2.76 |
| Cost of debt | 6.00% | 15.80% |
| After-tax WACC | 5.1% | 9.6% |
| Selected WACC | 7.4% | |