The WACC of Summerway Capital PLC (SWC.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 8.60% - 11.50% | 10.05% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 7.8% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.06 | 1.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 11.50% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 7.8% |
| Selected WACC | 7.0% | |