The WACC of SysGroup PLC (SYS.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.70% | 6.50% |
| Tax rate | 22.60% - 28.10% | 25.35% |
| Cost of debt | 7.00% - 12.90% | 9.95% |
| WACC | 5.3% - 8.1% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.22 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 7.70% |
| Tax rate | 22.60% | 28.10% |
| Debt/Equity ratio | 0.33 | 0.33 |
| Cost of debt | 7.00% | 12.90% |
| After-tax WACC | 5.3% | 8.1% |
| Selected WACC | 6.7% | |