The WACC of HMS Hydraulic Machines & Systems Group PLC (HMSG.L) is 6.0%.
| Range | Selected | |
| Cost of equity | 6.90% - 13.90% | 10.40% |
| Tax rate | 34.90% - 49.50% | 42.20% |
| Cost of debt | 7.60% - 9.00% | 8.30% |
| WACC | 5.4% - 6.6% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 1.7% | 2.2% |
| Equity market risk premium | 4.8% | 5.8% |
| Adjusted beta | 1.08 | 1.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 13.90% |
| Tax rate | 34.90% | 49.50% |
| Debt/Equity ratio | 3.57 | 3.57 |
| Cost of debt | 7.60% | 9.00% |
| After-tax WACC | 5.4% | 6.6% |
| Selected WACC | 6.0% | |