The WACC of Symphony International Holdings Ltd (SIHL.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 8.40% - 11.80% | 10.10% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.2% - 7.9% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.8 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 11.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.2% | 7.9% |
| Selected WACC | 7.1% | |