The WACC of Serica Energy PLC (SQZ.L) is 9.6%.
| Range | Selected | |
| Cost of equity | 10.50% - 13.60% | 12.05% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.90% - 4.90% | 4.90% |
| WACC | 8.5% - 10.7% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.09 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.50% | 13.60% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 4.90% | 4.90% |
| After-tax WACC | 8.5% | 10.7% |
| Selected WACC | 9.6% | |