The WACC of 1Spatial PLC (SPA.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.40% - 9.90% | 8.65% |
| Tax rate | 13.20% - 16.40% | 14.80% |
| Cost of debt | 4.60% - 6.00% | 5.30% |
| WACC | 7.2% - 9.6% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.57 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 9.90% |
| Tax rate | 13.20% | 16.40% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.60% | 6.00% |
| After-tax WACC | 7.2% | 9.6% |
| Selected WACC | 8.4% | |