The WACC of Hill & Smith Holdings PLC (HILS.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.40% - 9.70% | 8.55% |
| Tax rate | 24.90% - 28.70% | 26.80% |
| Cost of debt | 4.40% - 4.70% | 4.55% |
| WACC | 7.1% - 9.2% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.57 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 9.70% |
| Tax rate | 24.90% | 28.70% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.40% | 4.70% |
| After-tax WACC | 7.1% | 9.2% |
| Selected WACC | 8.1% | |