The WACC of Harbour Energy PLC (HBR.L) is 9.9%.
| Range | Selected | |
| Cost of equity | 9.80% - 12.50% | 11.15% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.70% - 6.30% | 6.00% |
| WACC | 8.8% - 11.1% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.97 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 12.50% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 5.70% | 6.30% |
| After-tax WACC | 8.8% | 11.1% |
| Selected WACC | 9.9% | |