The WACC of Henry Boot PLC (BOOT.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.50% | 9.00% |
| Tax rate | 18.60% - 19.60% | 19.10% |
| Cost of debt | 5.50% - 7.60% | 6.55% |
| WACC | 6.7% - 9.4% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.58 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.50% |
| Tax rate | 18.60% | 19.60% |
| Debt/Equity ratio | 0.33 | 0.33 |
| Cost of debt | 5.50% | 7.60% |
| After-tax WACC | 6.7% | 9.4% |
| Selected WACC | 8.1% | |