The WACC of Heiq PLC (HEIQ.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 8.50% - 12.00% | 10.25% |
| Tax rate | 7.90% - 16.60% | 12.25% |
| Cost of debt | 4.80% - 7.00% | 5.90% |
| WACC | 5.7% - 7.7% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.76 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 12.00% |
| Tax rate | 7.90% | 16.60% |
| Debt/Equity ratio | 2.35 | 2.35 |
| Cost of debt | 4.80% | 7.00% |
| After-tax WACC | 5.7% | 7.7% |
| Selected WACC | 6.7% | |