The WACC of Heiq PLC (HEIQ.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 7.00% - 12.20% | 9.60% |
| Tax rate | 7.90% - 16.60% | 12.25% |
| Cost of debt | 4.80% - 7.00% | 5.90% |
| WACC | 5.2% - 7.7% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.51 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 12.20% |
| Tax rate | 7.90% | 16.60% |
| Debt/Equity ratio | 2.38 | 2.38 |
| Cost of debt | 4.80% | 7.00% |
| After-tax WACC | 5.2% | 7.7% |
| Selected WACC | 6.5% | |