The WACC of Star Phoenix Group Ltd (STA.L) is 6.2%.
| Range | Selected | |
| Cost of equity | 6.10% - 9.10% | 7.60% |
| Tax rate | 3.60% - 6.70% | 5.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 6.9% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.35 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 9.10% |
| Tax rate | 3.60% | 6.70% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 6.9% |
| Selected WACC | 6.2% | |