The WACC of Simigon Ltd (SIM.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.90% | 7.55% |
| Tax rate | 0.20% - 9.60% | 4.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 8.4% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.62 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.90% |
| Tax rate | 0.20% | 9.60% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 8.4% |
| Selected WACC | 7.3% | |