The WACC of Bonhill Group PLC (BONH.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.40% - 10.20% | 7.80% |
| Tax rate | 1.00% - 3.60% | 2.30% |
| Cost of debt | 6.90% - 7.00% | 6.95% |
| WACC | 6.5% - 7.4% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -0.02 | 0.53 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 5.40% | 10.20% |
| Tax rate | 1.00% | 3.60% |
| Debt/Equity ratio | 4.27 | 4.27 |
| Cost of debt | 6.90% | 7.00% |
| After-tax WACC | 6.5% | 7.4% |
| Selected WACC | 7.0% | |