The WACC of Hellenic Dynamics PLC (HELD.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.60% | 6.80% |
| Tax rate | 2.20% - 12.50% | 7.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.0% - 7.5% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.60% |
| Tax rate | 2.20% | 12.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.0% | 7.5% |
| Selected WACC | 6.7% | |