The WACC of Clean Power Hydrogen PLC (CPH2.L) is 11.3%.
| Range | Selected | |
| Cost of equity | 10.00% - 13.00% | 11.50% |
| Tax rate | 2.60% - 4.50% | 3.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.8% - 12.8% | 11.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.01 | 1.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.00% | 13.00% |
| Tax rate | 2.60% | 4.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.8% | 12.8% |
| Selected WACC | 11.3% | |