The WACC of Sonel SA (SON.WA) is 9.2%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.50% | 9.20% |
| Tax rate | 3.10% - 5.60% | 4.35% |
| Cost of debt | 6.10% - 14.40% | 10.25% |
| WACC | 7.9% - 10.5% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 5.5% | 6.0% |
| Equity market risk premium | 6.3% | 7.3% |
| Adjusted beta | 0.38 | 0.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.50% |
| Tax rate | 3.10% | 5.60% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 6.10% | 14.40% |
| After-tax WACC | 7.9% | 10.5% |
| Selected WACC | 9.2% | |