The WACC of Sopheon PLC (SPE.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.20% | 7.05% |
| Tax rate | 14.90% - 23.40% | 19.15% |
| Cost of debt | 4.60% - 8.20% | 6.40% |
| WACC | 5.9% - 8.2% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.32 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.20% |
| Tax rate | 14.90% | 23.40% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.60% | 8.20% |
| After-tax WACC | 5.9% | 8.2% |
| Selected WACC | 7.1% | |