The WACC of Hotel Chocolat Group PLC (HOTC.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.50% | 7.40% |
| Tax rate | 9.40% - 14.90% | 12.15% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.3% - 8.3% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.38 | 0.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.50% |
| Tax rate | 9.40% | 14.90% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.3% | 8.3% |
| Selected WACC | 7.3% | |