The WACC of Star Phoenix Group Ltd (STA.L) is 5.1%.
| Range | Selected | |
| Cost of equity | 3.60% - 7.50% | 5.55% |
| Tax rate | 3.60% - 6.70% | 5.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 6.1% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -0.07 | 0.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.60% | 7.50% |
| Tax rate | 3.60% | 6.70% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 6.1% |
| Selected WACC | 5.1% | |