The WACC of STV Group PLC (STVG.L) is 5.3%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.20% | 6.15% |
| Tax rate | 15.20% - 16.00% | 15.60% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 4.4% - 6.1% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.18 | 0.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 7.20% |
| Tax rate | 15.20% | 16.00% |
| Debt/Equity ratio | 0.61 | 0.61 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 4.4% | 6.1% |
| Selected WACC | 5.3% | |