The WACC of H & T Group PLC (HAT.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.50% | 7.45% |
| Tax rate | 19.90% - 20.60% | 20.25% |
| Cost of debt | 4.70% - 5.90% | 5.30% |
| WACC | 5.6% - 7.4% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.50% |
| Tax rate | 19.90% | 20.60% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 4.70% | 5.90% |
| After-tax WACC | 5.6% | 7.4% |
| Selected WACC | 6.5% | |