The WACC of Henderson Eurotrust PLC (HNE.L) is 11.2%.
| Range | Selected | |
| Cost of equity | 10.20% - 12.50% | 11.35% |
| Tax rate | 1.70% - 2.20% | 1.95% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 10.1% - 12.3% | 11.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.04 | 1.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.20% | 12.50% |
| Tax rate | 1.70% | 2.20% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 10.1% | 12.3% |
| Selected WACC | 11.2% | |