The WACC of Headlam Group PLC (HEAD.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 6.20% - 7.70% | 6.95% |
| Tax rate | 19.30% - 20.40% | 19.85% |
| Cost of debt | 5.30% - 24.00% | 14.65% |
| WACC | 5.3% - 13.2% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.36 | 0.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 7.70% |
| Tax rate | 19.30% | 20.40% |
| Debt/Equity ratio | 0.93 | 0.93 |
| Cost of debt | 5.30% | 24.00% |
| After-tax WACC | 5.3% | 13.2% |
| Selected WACC | 9.2% | |