The WACC of Stelrad Group PLC (SRAD.L) is 5.7%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.30% | 6.65% |
| Tax rate | 15.80% - 21.70% | 18.75% |
| Cost of debt | 4.00% - 5.50% | 4.75% |
| WACC | 5.1% - 6.3% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.30% |
| Tax rate | 15.80% | 21.70% |
| Debt/Equity ratio | 0.52 | 0.52 |
| Cost of debt | 4.00% | 5.50% |
| After-tax WACC | 5.1% | 6.3% |
| Selected WACC | 5.7% | |