The WACC of Sumo Group PLC (SUMO.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.20% | 7.30% |
| Tax rate | 26.60% - 36.50% | 31.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.3% - 8.1% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.64 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.20% |
| Tax rate | 26.60% | 36.50% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.3% | 8.1% |
| Selected WACC | 7.2% | |