The WACC of Spire Healthcare Group PLC (SPI.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.30% | 9.05% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.30% - 12.50% | 9.90% |
| WACC | 6.7% - 10.2% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.64 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.30% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1.39 | 1.39 |
| Cost of debt | 7.30% | 12.50% |
| After-tax WACC | 6.7% | 10.2% |
| Selected WACC | 8.4% | |