The WACC of Science in Sport PLC (SIS.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.40% | 6.35% |
| Tax rate | 3.70% - 6.80% | 5.25% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.6% - 7.2% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.22 | 0.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 7.40% |
| Tax rate | 3.70% | 6.80% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.6% | 7.2% |
| Selected WACC | 6.4% | |