The WACC of Safestay PLC (SSTY.L) is 4.8%.
| Range | Selected | |
| Cost of equity | 5.90% - 10.40% | 8.15% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 5.70% | 4.85% |
| WACC | 3.8% - 5.9% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.31 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 10.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 3.62 | 3.62 |
| Cost of debt | 4.00% | 5.70% |
| After-tax WACC | 3.8% | 5.9% |
| Selected WACC | 4.8% | |