The WACC of Shearwater Group PLC (SWG.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.80% - 8.50% | 7.65% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 17.20% | 12.10% |
| WACC | 6.7% - 8.7% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.46 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 8.50% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 7.00% | 17.20% |
| After-tax WACC | 6.7% | 8.7% |
| Selected WACC | 7.7% | |