The WACC of Sosandar PLC (SOS.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.40% | 9.15% |
| Tax rate | 10.70% - 21.60% | 16.15% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.8% - 10.2% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.65 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.40% |
| Tax rate | 10.70% | 21.60% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.8% | 10.2% |
| Selected WACC | 9.0% | |