The WACC of Harland & Wolff Group Holdings PLC (HARL.L) is 10.6%.
| Range | Selected | |
| Cost of equity | 13.90% - 20.40% | 17.15% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 17.20% | 12.10% |
| WACC | 6.6% - 14.7% | 10.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.66 | 2.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.90% | 20.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 7.77 | 7.77 |
| Cost of debt | 7.00% | 17.20% |
| After-tax WACC | 6.6% | 14.7% |
| Selected WACC | 10.6% | |