The WACC of Harvest Minerals Ltd (HMI.L) is 5.6%.
| Range | Selected | |
| Cost of equity | 6.20% - 7.70% | 6.95% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 6.0% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.37 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 7.70% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.88 | 0.88 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 6.0% |
| Selected WACC | 5.6% | |