The WACC of St James House PLC (SJH.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.80% | 7.65% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 29.20% | 18.10% |
| WACC | 6.5% - 8.9% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.67 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 29.20% |
| After-tax WACC | 6.5% | 8.9% |
| Selected WACC | 7.7% | |