The WACC of Sutton Harbour Group PLC (SUH.L) is 5.8%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.20% | 7.70% |
| Tax rate | 10.80% - 19.80% | 15.30% |
| Cost of debt | 4.70% - 7.00% | 5.85% |
| WACC | 4.8% - 6.7% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.37 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.20% |
| Tax rate | 10.80% | 19.80% |
| Debt/Equity ratio | 2.17 | 2.17 |
| Cost of debt | 4.70% | 7.00% |
| After-tax WACC | 4.8% | 6.7% |
| Selected WACC | 5.8% | |