The WACC of Hammerson PLC (HMSO.L) is 11.1%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.80% | 7.65% |
| Tax rate | 0.20% - 0.30% | 0.25% |
| Cost of debt | 4.20% - 24.00% | 14.10% |
| WACC | 5.3% - 16.9% | 11.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.42 | 0.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.80% |
| Tax rate | 0.20% | 0.30% |
| Debt/Equity ratio | 1.16 | 1.16 |
| Cost of debt | 4.20% | 24.00% |
| After-tax WACC | 5.3% | 16.9% |
| Selected WACC | 11.1% | |