The WACC of Supply@Me Capital PLC (SYME.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.10% | 8.60% |
| Tax rate | -% - 2.10% | 1.05% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.0% - 9.1% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.51 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.10% |
| Tax rate | -% | 2.10% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.0% | 9.1% |
| Selected WACC | 8.1% | |