The WACC of Sportech PLC (SPO.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.80% - 14.20% | 10.50% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 6.20% - 6.20% | 6.20% |
| WACC | 5.9% - 9.7% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 14.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.96 | 0.96 |
| Cost of debt | 6.20% | 6.20% |
| After-tax WACC | 5.9% | 9.7% |
| Selected WACC | 7.8% | |