The WACC of Dewhurst PLC (DWHT.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.20% | 7.90% |
| Tax rate | 29.80% - 33.00% | 31.40% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 6.5% - 9.0% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.44 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.20% |
| Tax rate | 29.80% | 33.00% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 6.5% | 9.0% |
| Selected WACC | 7.7% | |