The WACC of Harvest Minerals Ltd (HMI.L) is 5.8%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.10% | 7.20% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.90% - 4.90% | 4.90% |
| WACC | 5.3% - 6.3% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.39 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.10% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.79 | 0.79 |
| Cost of debt | 4.90% | 4.90% |
| After-tax WACC | 5.3% | 6.3% |
| Selected WACC | 5.8% | |