The WACC of Safestay PLC (SSTY.L) is 4.9%.
| Range | Selected | |
| Cost of equity | 5.50% - 9.80% | 7.65% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 5.70% | 4.85% |
| WACC | 3.8% - 6.0% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.25 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 9.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 2.87 | 2.87 |
| Cost of debt | 4.00% | 5.70% |
| After-tax WACC | 3.8% | 6.0% |
| Selected WACC | 4.9% | |