The WACC of Supreme PLC (SUP.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 5.60% - 9.50% | 7.55% |
| Tax rate | 17.40% - 20.20% | 18.80% |
| Cost of debt | 4.60% - 4.90% | 4.75% |
| WACC | 5.5% - 9.1% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.27 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 9.50% |
| Tax rate | 17.40% | 20.20% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.60% | 4.90% |
| After-tax WACC | 5.5% | 9.1% |
| Selected WACC | 7.3% | |