The WACC of Hardide PLC (HDD.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.60% | 6.40% |
| Tax rate | 4.40% - 4.60% | 4.50% |
| Cost of debt | 7.00% - 11.40% | 9.20% |
| WACC | 5.9% - 9.1% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.21 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.60% |
| Tax rate | 4.40% | 4.60% |
| Debt/Equity ratio | 0.79 | 0.79 |
| Cost of debt | 7.00% | 11.40% |
| After-tax WACC | 5.9% | 9.1% |
| Selected WACC | 7.5% | |