The WACC of Headlam Group PLC (HEAD.L) is 9.8%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.00% | 7.20% |
| Tax rate | 19.30% - 20.40% | 19.85% |
| Cost of debt | 5.30% - 24.00% | 14.65% |
| WACC | 5.2% - 14.5% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.00% |
| Tax rate | 19.30% | 20.40% |
| Debt/Equity ratio | 1.42 | 1.42 |
| Cost of debt | 5.30% | 24.00% |
| After-tax WACC | 5.2% | 14.5% |
| Selected WACC | 9.8% | |